| Revenue | DKK 326K | +9% |
| EBITDA | DKK 32K | -40% |
| Net profit | DKK 13K | -46% |
| Total assets | DKK 13K | -20% |
| Equity | DKK -66K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 268 | 259 | 363 | 282 | 382 | 464 | 414 | 361 | 242 | 347 | 241 | 299 | 326 |
| Staff expenses | -40 | -0 | -162 | -84 | -34 | -32 | -104 | -220 | -180 | -240 | -240 | -245 | -294 |
| EBITDA | 132 | 82 | 11 | 92 | 314 | 193 | 161 | -14 | 62 | 107 | 1 | 54 | 32 |
| Depreciation & amort. | -0 | -15 | -15 | -15 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 132 | 67 | -4 | 76 | 298 | 193 | 161 | -14 | 62 | 107 | 1 | 54 | 32 |
| Net financials | -65 | -58 | -59 | -73 | -44 | -21 | -3 | 0 | -0 | -2 | -1 | -10 | -2 |
| Profit before tax | 67 | 9 | -63 | 3 | 254 | 171 | 159 | -14 | 62 | 105 | 0 | 44 | 30 |
| Tax | 18 | 3 | -0 | -0 | 48 | 39 | 38 | 1 | 18 | 29 | 10 | 19 | 17 |
| Net profit | 49 | 6 | -63 | 3 | 206 | 132 | 121 | -14 | 44 | 76 | -10 | 25 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 | 71 | 40 | 29 | 12 | 32 | 13 | 42 | 56 | 66 | 8 | 16 | 13 |
| Equity | -606 | -600 | -663 | -660 | -454 | -322 | -201 | -216 | -171 | -95 | -105 | -80 | -66 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 608 | 671 | 703 | 689 | 466 | 354 | 214 | 258 | 227 | 161 | 113 | 95 | 79 |
| Total debt | 608 | 671 | 703 | 689 | 466 | 354 | 214 | 258 | 227 | 161 | 113 | 95 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1973 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1979 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Koch-Nielsen | Audit | 0 companies |
| Kate Harriet Hansen | Board of Directors | 0 companies |
| Niels Ebbe Valdal | Board of Directors | 0 companies |
| Jens-Edmunn Schmidt | Board of Directors | 0 companies |
| Flemming Bak | Board of Directors | 0 companies |