| Revenue | DKK -40K | -53% |
| EBITDA | DKK -40K | +53% |
| Net profit | DKK 1,1M | -44% |
| Total assets | DKK 29,7M | +7% |
| Equity | DKK 5,6M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -47 | -54 | -55 | -56 | -50 | -51 | -52 | -54 | -55 | -70 | -60 | -86 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -47 | -54 | -55 | -56 | -50 | -51 | -52 | -54 | -55 | -70 | -60 | -86 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | -47 | -54 | -55 | -56 | -50 | -51 | -52 | -54 | -55 | -70 | -60 | -86 | -40 |
| Net financials | 3.912 | 3.911 | 3.374 | 3.320 | 2.455 | 2.955 | -4.747 | 9.536 | 4.907 | 10.973 | -10.017 | 3.624 | 2.078 | 1.085 |
| Profit before tax | 3.867 | 3.864 | 3.320 | 3.264 | 2.398 | 2.905 | -4.798 | 9.484 | 4.853 | 10.917 | -10.087 | 3.564 | 1.992 | 1.044 |
| Tax | 935 | 1.002 | 813 | 770 | 528 | 641 | -1.052 | 2.086 | 1.064 | 2.403 | 4 | -0 | -0 | -62 |
| Net profit | 2.932 | 2.861 | 2.506 | 2.494 | 1.871 | 2.264 | -3.746 | 7.398 | 3.788 | 8.515 | -10.091 | 3.564 | 1.992 | 1.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.987 | 40.393 | 41.656 | 43.789 | 45.805 | 48.064 | 43.874 | 51.785 | 55.209 | 65.196 | 53.047 | 2.558 | 27.641 | 29.708 |
| Equity | 37.448 | 40.213 | 41.327 | 43.722 | 45.491 | 47.652 | 43.800 | 51.090 | 54.768 | 63.170 | 52.964 | 2.528 | 4.520 | 5.627 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 538 | 180 | 329 | 68 | 314 | 413 | 74 | 695 | 441 | 2.027 | 83 | 30 | 23.121 | 24.081 |
| Total debt | 538 | 180 | 329 | 68 | 314 | 413 | 74 | 695 | 441 | 2.027 | 83 | 30 | 23.121 | 24.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 66.7% | 2024 | |
| Individual | 20.0% | 5.0% | 2024 | |
| Individual | 20.0% | 5.0% | 2024 | |
| Individual | 66.7% | 66.7% | 2014 | |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Tage Ørtoft Nielsen | Audit | 0 companies |
| Birger Trier Larsen | Board of Directors | 0 companies |
| Henrik Degn | Board of Directors | 0 companies |