| Revenue | DKK 105K | -665% |
| EBITDA | DKK -426K | +32% |
| Net profit | DKK -657K | +35% |
| Total assets | DKK 4,3M | -13% |
| Equity | DKK 4,1M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -487 | -347 | -314 | -447 | -382 | -495 | -445 | -318 | -66 | 971 | 522 | -19 | 105 |
| Staff expenses | -573 | -458 | -460 | -226 | -511 | -572 | -580 | -133 | -726 | -856 | -672 | -605 | -531 |
| EBITDA | -1.187 | -805 | -774 | -672 | -893 | -1.071 | -1.024 | -451 | -792 | 115 | -150 | -623 | -426 |
| Depreciation & amort. | -72 | -32 | -31 | -47 | -445 | -458 | -453 | -453 | -158 | -146 | -190 | -190 | -190 |
| EBIT | -1.258 | -837 | -804 | -720 | -1.338 | -1.529 | -1.477 | -904 | -950 | -31 | -341 | -814 | -616 |
| Net financials | 635 | -344 | 539 | -412 | -962 | -367 | -719 | 63 | 1.203 | 277 | -977 | -198 | -40 |
| Profit before tax | -623 | -1.181 | -265 | -1.132 | -2.300 | -1.896 | -2.196 | -842 | 252 | 247 | -1.318 | -1.012 | -657 |
| Tax | -0 | 3 | -2 | -0 | -0 | -0 | -0 | -324 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -623 | -1.184 | -263 | -1.132 | -2.300 | -1.896 | -2.196 | -517 | 252 | 247 | -1.318 | -1.012 | -657 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.154 | 14.948 | 14.694 | 13.546 | 11.237 | 9.344 | 7.148 | 6.728 | 7.104 | 7.517 | 6.085 | 5.005 | 4.338 |
| Equity | 16.050 | 14.866 | 14.603 | 13.471 | 11.171 | 9.275 | 7.079 | 6.562 | 6.814 | 7.061 | 5.743 | 4.730 | 4.074 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 109 | 0 | 173 | 180 | 187 | 195 |
| Short-term debt | 103 | 82 | 91 | 75 | 66 | 69 | 68 | 58 | 290 | 283 | 162 | 87 | 69 |
| Total debt | 103 | 82 | 91 | 75 | 66 | 69 | 69 | 166 | 290 | 456 | 342 | 275 | 264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ | Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 10.0% | 2011 | |
| Individual | 33.3% | 10.0% | 2011 | |
| Individual | 20.0% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut.rev. J. Nielsson | Audit | 0 companies |
| Jørgen Bent Molsted | Board of Directors | 0 companies |
| Annelise Keldmann | Board of Directors | 0 companies |