| Revenue | DKK 0 | — |
| EBITDA | DKK -223K | -6% |
| Net profit | DKK 197K | -45% |
| Total assets | DKK 3,7M | +4% |
| Equity | DKK 3,3M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 309 | 295 | 3.276 | 845 | 15 | 10 | 8 | 9 | 10 | 8 | 4 | 0 | 0 |
| Staff expenses | -100 | -30 | -37 | -121 | -139 | -134 | -134 | -222 | -266 | -277 | -266 | -194 | -211 |
| EBITDA | 53 | 83 | 112 | -145 | -176 | -152 | -151 | -237 | -287 | -283 | -294 | -211 | -223 |
| Depreciation & amort. | -0 | -0 | -43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 53 | 83 | 70 | -145 | -176 | -152 | -151 | -237 | -287 | -283 | -294 | -211 | -223 |
| Net financials | 8 | 130 | 1.459 | 806 | -74 | 537 | -1.155 | 1.259 | 1.471 | 886 | -532 | 570 | 419 |
| Profit before tax | 62 | 213 | 1.529 | 661 | -250 | 385 | -1.306 | 1.022 | 1.184 | 602 | -827 | 359 | 197 |
| Tax | -0 | 34 | 391 | 160 | -0 | 30 | -0 | -0 | 206 | 137 | 0 | -0 | -0 |
| Net profit | 62 | 149 | 1.138 | 501 | -250 | 355 | -1.306 | 1.022 | 977 | 465 | -827 | 359 | 197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.628 | 6.778 | 4.731 | 5.080 | 2.704 | 2.964 | 1.647 | 2.733 | 3.854 | 4.084 | 3.402 | 3.518 | 3.662 |
| Equity | 731 | 870 | 1.998 | 2.499 | 2.249 | 2.604 | 1.298 | 2.259 | 3.137 | 3.561 | 2.734 | 3.094 | 3.291 |
| Long-term debt | 3.452 | 3.858 | 770 | 2.190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 |
| Short-term debt | 3.446 | 2.050 | 1.964 | 391 | 455 | 360 | 350 | 474 | 717 | 523 | 667 | 424 | 343 |
| Total debt | 6.898 | 5.908 | 2.733 | 2.581 | 455 | 360 | 350 | 474 | 717 | 523 | 667 | 424 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — | |
R | Audit | 1974 | — | — |
JP Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Larsen, Spicer & Oppenheim,statsaut.revisorer | Audit | 0 companies |
| Revisorenteressentskabet | Audit | 0 companies |
| Jens Prehn Mortensen | Audit | 0 companies |
| Thor Stadil | Board of Directors | 0 companies |