| Revenue | DKK -48K | +18% |
| EBITDA | DKK -48K | -18% |
| Net profit | DKK 395K | -72% |
| Total assets | DKK 13,8M | +0% |
| Equity | DKK 10,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | -85 | -84 | -84 | -79 | -83 | -77 | -73 | -73 | -50 | -56 | -51 | -41 | -48 |
| Staff expenses | -29 | -30 | -30 | -30 | -30 | -30 | -30 | -22 | -31 | -12 | -0 | -0 | -0 | -0 |
| EBITDA | -138 | -115 | -114 | -115 | -110 | -113 | -107 | -95 | -104 | -62 | -56 | -51 | -41 | -48 |
| Depreciation & amort. | -24 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -162 | -135 | -114 | -115 | -110 | -113 | -107 | -95 | -104 | -62 | -56 | -51 | -41 | -48 |
| Net financials | 938 | 511 | 717 | 28 | 564 | 455 | -747 | 1.210 | 162 | 2.144 | -2.091 | 1.566 | 1.838 | 556 |
| Profit before tax | 776 | 377 | 603 | -87 | 455 | 341 | -854 | 1.115 | 58 | 2.082 | -2.147 | 1.516 | 1.797 | 508 |
| Tax | 194 | 94 | 148 | -19 | 100 | 75 | -188 | 245 | 13 | 458 | -472 | 333 | 395 | 113 |
| Net profit | 582 | 282 | 455 | -68 | 355 | 266 | -666 | 870 | 45 | 1.624 | -1.675 | 1.182 | 1.402 | 395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.517 | 14.414 | 14.521 | 13.905 | 13.785 | 14.644 | 13.645 | 14.175 | 13.786 | 14.751 | 12.634 | 13.158 | 13.890 | 13.834 |
| Equity | 11.707 | 11.576 | 11.617 | 11.135 | 11.076 | 10.929 | 9.849 | 10.305 | 9.937 | 11.147 | 9.059 | 9.827 | 10.815 | 10.797 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.808 | 2.838 | 2.904 | 2.769 | 2.709 | 3.715 | 3.796 | 3.870 | 3.850 | 3.604 | 3.576 | 3.331 | 3.075 | 3.037 |
| Total debt | 2.808 | 2.838 | 2.904 | 2.769 | 2.709 | 3.715 | 3.796 | 3.870 | 3.850 | 3.604 | 3.576 | 3.331 | 3.075 | 3.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 66.7% | 2001 | |
| Individual | 20.0% | 5.0% | 2001 | |
| Individual | 20.0% | 5.0% | 2001 | |
| Individual | 20.0% | 5.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Knud Andersen | Audit | 0 companies |
| Kjeld Harley Regnarsen | Chairman | 0 companies |