| Revenue | DKK -40K | +2% |
| EBITDA | DKK -40K | -2% |
| Net profit | DKK -5,2M | -261% |
| Total assets | DKK 7,9M | -33% |
| Equity | DKK 5,4M | -50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -540 | 239 | 477 | 1.329 | -31 | -16 | -21 | -25 | -23 | -26 | -76 | -37 | -39 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -540 | 239 | 477 | 1.329 | -31 | -16 | -21 | -48 | -45 | -41 | -76 | -37 | -39 | -40 |
| Depreciation & amort. | -0 | -0 | -135 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -540 | 239 | 342 | 1.329 | -31 | -16 | -21 | -48 | -45 | -41 | -76 | -37 | -39 | -40 |
| Net financials | -82 | 43 | -76 | -1.173 | -964 | -1.383 | -533 | 107 | 362 | 1.641 | 1.806 | 1.709 | 4.368 | -6.317 |
| Profit before tax | -622 | 282 | 266 | 156 | -995 | -1.400 | -555 | 59 | 318 | 1.600 | 1.730 | 1.672 | 4.329 | -6.357 |
| Tax | -84 | 126 | 218 | 274 | 38 | 10 | 8 | 43 | 133 | 314 | 349 | 408 | 1.109 | -1.188 |
| Net profit | -538 | 155 | 48 | -119 | -1.034 | -1.410 | -563 | 16 | 185 | 1.286 | 1.381 | 1.264 | 3.220 | -5.170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.052 | 12.141 | 12.063 | 8.771 | 7.039 | 5.506 | 4.840 | 4.750 | 4.890 | 6.271 | 7.740 | 8.416 | 11.826 | 7.931 |
| Equity | 8.292 | 8.373 | 8.351 | 8.134 | 7.000 | 5.490 | 4.824 | 4.734 | 4.811 | 5.986 | 7.254 | 7.968 | 10.689 | 5.397 |
| Long-term debt | 2.544 | 2.510 | 2.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 253 | 254 | 108 | 637 | 39 | 16 | 16 | 17 | 79 | 284 | 326 | 380 | 1.051 | 2.535 |
| Total debt | 2.797 | 2.764 | 2.581 | 637 | 39 | 16 | 16 | 17 | 79 | 284 | 326 | 380 | 1.051 | 2.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet K.B. Jensen | Audit | 0 companies |
| Lauge Dehn | Board of Directors | 0 companies |
| Sigurd Nielsen | Chairman | 0 companies |