| Revenue | DKK -81K | +10% |
| EBITDA | DKK -864K | -27% |
| Net profit | DKK 399K | +18458% |
| Total assets | DKK 11M | +4% |
| Equity | DKK 9,8M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 33 | 17 | 23 | -123 | -225 | -60 | -53 | -53 | -60 | -60 | -61 | -74 | -81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -200 | -125 | -50 | -200 | -200 | -222 | -355 | -607 | -783 |
| EBITDA | 4 | -49 | -141 | -335 | -123 | -425 | -185 | -103 | -253 | -260 | -282 | -416 | -681 | -864 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | -49 | -141 | -335 | -123 | -439 | -199 | -103 | -253 | -260 | -282 | -416 | -681 | -864 |
| Net financials | 585 | 599 | 416 | 1.779 | 275 | 706 | -447 | 1.146 | 569 | 1.383 | -335 | 429 | 694 | 1.433 |
| Profit before tax | 589 | 549 | 276 | 1.445 | 152 | 267 | -646 | 1.043 | 316 | 1.122 | -617 | 13 | 13 | 569 |
| Tax | 152 | 216 | 74 | 339 | 89 | 58 | -143 | 247 | 40 | 298 | -125 | 5 | 11 | 170 |
| Net profit | 436 | 333 | 202 | 1.106 | 63 | 209 | -503 | 797 | 276 | 825 | -492 | 7 | 2 | 399 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.364 | 5.579 | 6.521 | 6.645 | 6.647 | 6.932 | 7.005 | 7.685 | 7.962 | 8.682 | 7.827 | 7.795 | 10.492 | 10.951 |
| Equity | 5.265 | 5.399 | 5.401 | 6.407 | 6.577 | 6.785 | 6.182 | 6.979 | 7.195 | 7.959 | 7.408 | 7.355 | 9.507 | 9.845 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 180 | 1.120 | 238 | 28 | 109 | 823 | 676 | 740 | 697 | 419 | 440 | 470 | 419 |
| Total debt | 98 | 180 | 1.120 | 238 | 28 | 109 | 823 | 676 | 740 | 697 | 419 | 440 | 470 | 419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 1974 | — | — |
RB Management | Management | 1974 | — | — |
OE Management | Management | 1974 | — | — |
JC Management | Management | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Søndberg | Audit | 0 companies |
| Robert Bachmann | Management | 0 companies |
| Ole Ellern | Management | 0 companies |
| Jens Christian Linde | Management | 0 companies |
| Sten Wermuth | Board of Directors | 0 companies |