| Revenue | DKK -7K | -7% |
| EBITDA | DKK -7K | +7% |
| Net profit | DKK -142K | -149% |
| Total assets | DKK 1,4M | +4% |
| Equity | DKK 132K | -52% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 7 | 9 | -6 | -12 | -16 | -10 | -9 | -8 | -4 | -2 | -3 | -8 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 7 | 9 | -6 | -12 | 125 | 580 | 6 | 41 | -4 | -2 | -3 | -8 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 7 | 9 | -6 | -12 | 125 | 580 | 6 | 41 | -4 | -2 | -3 | -8 | -7 |
| Net financials | -62 | -31 | 0 | -158 | 125 | -179 | -49 | -593 | -121 | 110 | -257 | -159 | 376 | -180 |
| Profit before tax | -52 | -24 | 9 | -164 | 113 | -54 | 531 | -587 | -80 | 106 | -259 | -162 | 369 | -188 |
| Tax | 0 | -6 | 2 | -1 | -13 | 22 | 116 | -91 | -14 | 4 | -18 | -30 | 77 | -46 |
| Net profit | -53 | -24 | 7 | -162 | 127 | -76 | 416 | -496 | -66 | 102 | -240 | -132 | 292 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 580 | 548 | 519 | 357 | 1.312 | 1.780 | 2.053 | 532 | 1.052 | 740 | 255 | 856 | 1.329 | 1.386 |
| Equity | 572 | 542 | 510 | 347 | 474 | 398 | 814 | 318 | 252 | 354 | 114 | -18 | 274 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -8 | -7 | -9 | 10 | 838 | 1.382 | 1.239 | 214 | 800 | 386 | 141 | 874 | 1.056 | 1.254 |
| Total debt | -8 | -7 | -9 | 10 | 838 | 1.382 | 1.239 | 214 | 800 | 386 | 141 | 874 | 1.056 | 1.254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UF Audit | Audit | 1996 | — | — |
AR | Audit | 1991 | — | — |
| Audit | 1975 | — | — | |
ET Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 1975 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Flemming Carlsen | Audit | 0 companies |
| Albøg Regnskabs Service | Audit | 0 companies |
| REVISIONSAKTIESELSKABET SØHOLM | Audit | 0 companies |
| Eli Thestrup | Management | 0 companies |
| Henning Hvidtsted | Board of Directors | 0 companies |