| Revenue | DKK -48K | +7% |
| EBITDA | DKK -292K | -1% |
| Net profit | DKK -1,7M | -214% |
| Total assets | DKK 10,1M | -18% |
| Equity | DKK 9,8M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.342 | 1.188 | 1.114 | 621 | — | -40 | -33 | -33 | -31 | -44 | -35 | -43 | -45 | -48 |
| Staff expenses | -604 | -632 | -639 | -646 | -795 | -311 | -165 | -191 | -168 | -188 | -189 | -185 | -244 | -244 |
| EBITDA | 737 | 557 | 455 | -75 | 829 | -356 | -197 | -224 | -200 | -232 | -224 | -228 | -289 | -292 |
| Depreciation & amort. | 75 | 27 | -28 | -42 | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 662 | 530 | 428 | -117 | 773 | -356 | -197 | -224 | -200 | -232 | -224 | -228 | -289 | -292 |
| Net financials | 32 | 152 | 833 | 611 | 130 | 761 | -366 | 444 | 517 | 1.758 | -1.346 | 1.165 | 2.220 | -1.382 |
| Profit before tax | 694 | 682 | 1.260 | 494 | 903 | 405 | -563 | 220 | 318 | 1.608 | -398 | 937 | 1.932 | -1.674 |
| Tax | 174 | -15 | 297 | 105 | 201 | 90 | -124 | 48 | 70 | 354 | -86 | 221 | 423 | 52 |
| Net profit | 520 | 697 | 964 | 390 | 702 | 315 | -439 | 171 | 248 | 1.254 | -312 | 716 | 1.509 | -1.726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.674 | 7.969 | 8.960 | 9.137 | 9.745 | 9.449 | 8.825 | 8.885 | 9.035 | 10.586 | 10.233 | 10.645 | 12.328 | 10.139 |
| Equity | 6.553 | 7.156 | 8.026 | 8.321 | 9.100 | 9.314 | 8.771 | 8.836 | 8.976 | 10.119 | 9.694 | 10.296 | 11.688 | 9.840 |
| Long-term debt | 0 | 200 | 319 | 121 | 170 | 67 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Short-term debt | 669 | 377 | 401 | 497 | 456 | 68 | 54 | 49 | 59 | 467 | 538 | 349 | 640 | 300 |
| Total debt | 669 | 576 | 719 | 618 | 626 | 135 | 54 | 49 | 59 | 467 | 539 | 349 | 640 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Ingrid Jensen | Audit | 0 companies |
| Friedrich Rudolf Hartmann | Board of Directors | 0 companies |
| Lissy Kirk Gormsen | Board of Directors | 0 companies |