| Revenue | DKK -19K | +46% |
| EBITDA | DKK -140K | -4% |
| Net profit | DKK -115K | -32% |
| Total assets | DKK 1,1M | -9% |
| Equity | DKK 1,1M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -15 | -18 | -15 | -11 | -10 | -8 | -9 | -16 | -25 | -13 | -16 | -13 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -36 | -36 | -85 | -121 | -121 | -121 |
| EBITDA | -14 | -15 | -18 | -15 | -11 | -10 | -8 | -50 | -53 | -61 | -98 | -137 | -135 | -140 |
| Depreciation & amort. | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -15 | -18 | -15 | -11 | -10 | -8 | -50 | -53 | -61 | -98 | -137 | -135 | -140 |
| Net financials | 40 | 175 | 205 | 149 | 9 | 122 | 42 | 50 | -17 | 177 | -143 | 37 | 122 | 25 |
| Profit before tax | 20 | 160 | 187 | 134 | -2 | 112 | 34 | -0 | -70 | 116 | -241 | -100 | -12 | -115 |
| Tax | 5 | 40 | 46 | 32 | -0 | 24 | 7 | -0 | -0 | 10 | -53 | -22 | 75 | -0 |
| Net profit | 15 | 120 | 141 | 103 | -2 | 88 | 27 | -0 | -70 | 106 | -188 | -78 | -87 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.801 | 1.838 | 1.885 | 1.902 | 1.747 | 1.748 | 1.657 | 1.591 | 1.483 | 1.597 | 1.408 | 1.326 | 1.244 | 1.128 |
| Equity | 1.766 | 1.789 | 1.834 | 1.838 | 1.737 | 1.723 | 1.646 | 1.541 | 1.470 | 1.576 | 1.388 | 1.310 | 1.223 | 1.107 |
| Long-term debt | 1 | 37 | 36 | 27 | 0 | 0 | 1 | 0 | 0 | 8 | 0 | 0 | 0 | 0 |
| Short-term debt | 34 | 11 | 16 | 37 | 10 | 25 | 9 | 50 | 13 | 13 | 20 | 16 | 21 | 21 |
| Total debt | 36 | 49 | 51 | 64 | 10 | 25 | 10 | 50 | 13 | 21 | 20 | 16 | 21 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1973 |
| Person | Role here | Other companies |
|---|---|---|
| G L B A/S | Audit | 0 companies |
| Erik Bjørnager Dam | Board of Directors | 0 companies |
| Rigmor Manny Dam | Board of Directors | 0 companies |
| Elin Bjørnager Dam Bonde | Board of Directors | 0 companies |