| Revenue | — | — |
| EBITDA | DKK -80K | -384% |
| Net profit | DKK 459K | +253% |
| Total assets | DKK 45,8M | +12% |
| Equity | DKK 43,6M | +8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 34.309 | 35.301 | 39.259 | 34.574 | 26.415 | 32.062 | 27.368 | 0 | 0 | 0 | — | — |
| Staff expenses | -8.686 | -9.074 | -9.635 | -11.301 | -10.944 | -9.867 | -10.886 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.471 | 5.824 | 3.504 | 7.741 | 4.445 | -823 | 3.243 | -432 | -12 | -67 | -69 | -16 | -80 |
| Depreciation & amort. | 1.471 | -1.769 | 474 | -1.452 | -929 | -1.136 | 328 | -1.161 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 4.055 | 3.030 | 6.289 | 3.516 | -1.959 | 2.914 | -1.593 | -12 | -67 | -69 | -16 | -80 |
| Net financials | 481 | -2.012 | -1.687 | -2.018 | -305 | 199 | -596 | -659 | 8.316 | 43.601 | 1.913 | 327 | 760 |
| Profit before tax | 481 | 2.043 | 1.343 | 4.272 | 3.211 | -1.760 | 2.318 | -2.252 | 8.304 | 43.534 | 1.844 | 310 | 680 |
| Tax | -0 | -0 | -0 | 608 | 806 | -478 | 257 | -324 | 14 | 57 | 235 | 180 | 221 |
| Net profit | 481 | 2.043 | 1.343 | 3.664 | 2.406 | -1.282 | 2.061 | -1.928 | 8.290 | 43.477 | 1.609 | 130 | 459 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.976 | 59.734 | 21.793 | 24.882 | 65.939 | 59.015 | 59.307 | 60.021 | 34.162 | 90.011 | 49.879 | 40.969 | 45.761 |
| Equity | 17.985 | 20.027 | 21.793 | 24.882 | 29.388 | 29.034 | 31.093 | 28.875 | 33.015 | 75.969 | 40.184 | 40.343 | 43.588 |
| Long-term debt | 34.791 | 25.602 | 0 | 0 | 12.660 | 30.235 | 14.157 | 12.769 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.741 | 13.420 | 0 | 0 | 22.484 | 10.482 | 13.060 | 17.713 | 1.147 | 14.042 | 9.695 | 626 | 2.173 |
| Total debt | 42.992 | 39.022 | 0 | 0 | 35.144 | 29.058 | 27.218 | 30.482 | 1.147 | 14.042 | 9.695 | 626 | 2.173 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2007 | |
F. M. J. A/S | Company | 33.3% | 33.3% | 2025 |
| Individual | 15.0% | 15.0% | 2001 | |
GIVESCO A/S | Company | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Holm | Board of Directors | 0 companies |
| Jens Bjerg Sørensen | Board of Directors | 0 companies |
| Karl Ravn Nielsen | Board of Directors | 0 companies |
| Victor Maae Jensen | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |
| Tove Gade Jensen | Board of Directors | 0 companies |