| Revenue | DKK -49K | -103% |
| EBITDA | DKK -49K | -104% |
| Net profit | DKK -2K | -100% |
| Total assets | DKK 6,4M | -14% |
| Equity | DKK 5,1M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 621 | 681 | 767 | 839 | 886 | 984 | 579 | 1.388 | 236 | 20 | -4 | 1.421 | -49 |
| Staff expenses | -253 | -262 | -275 | -255 | -306 | -337 | -346 | -365 | -370 | -358 | -146 | -126 | -0 |
| EBITDA | 368 | 419 | 493 | 584 | 580 | 647 | 233 | 1.023 | -134 | -338 | -151 | 1.295 | -49 |
| Depreciation & amort. | -40 | -40 | -40 | -40 | -40 | -40 | -40 | -75 | -40 | -25 | -20 | -15 | -15 |
| EBIT | 327 | 379 | 453 | 544 | 539 | 606 | 193 | 948 | -174 | -363 | -171 | 1.280 | -64 |
| Net financials | -66 | -87 | -199 | -184 | -92 | -4 | -67 | -54 | -722 | 1.920 | -704 | 49 | 79 |
| Profit before tax | 261 | 292 | 253 | 360 | 447 | 603 | 126 | 894 | -896 | 1.557 | -875 | 1.329 | 14 |
| Tax | 172 | 90 | 93 | 176 | 124 | 140 | 30 | 196 | -49 | 182 | -171 | 165 | 16 |
| Net profit | 89 | 202 | 160 | 184 | 324 | 462 | 96 | 698 | -847 | 1.375 | -704 | 1.164 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.094 | 5.362 | 5.529 | 5.661 | 5.338 | 5.684 | 5.534 | 8.172 | 5.466 | 6.816 | 7.649 | 7.452 | 6.404 |
| Equity | 3.084 | 3.190 | 3.343 | 3.428 | 3.651 | 4.010 | 4.000 | 4.592 | 3.635 | 4.898 | 4.194 | 5.240 | 5.113 |
| Long-term debt | 1.905 | 1.894 | 1.924 | 1.913 | 1.562 | 1.444 | 1.349 | 3.391 | 1.156 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 278 | 262 | 275 | 81 | 187 | 144 | 139 | 638 | 1.897 | 3.455 | 2.212 | 1.291 |
| Total debt | 2.010 | 2.173 | 2.186 | 2.187 | 1.644 | 1.632 | 1.493 | 3.530 | 1.795 | 1.897 | 3.455 | 2.212 | 1.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Martin Engbjerg | Audit | 0 companies |
| Jørgen Boe | Board of Directors | 0 companies |
| John Jakobsen | Board of Directors | 0 companies |