| Revenue | DKK 331K | -57% |
| EBITDA | DKK -413K | -221% |
| Net profit | DKK -423K | -251% |
| Total assets | DKK 416K | -54% |
| Equity | DKK 122K | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 166 | 335 | 42 | 158 | 382 | 611 | 715 | 719 | 549 | 942 | 1.062 | 764 | 331 |
| Staff expenses | -420 | -381 | -282 | -192 | -222 | -262 | -313 | -359 | -512 | -360 | -508 | -754 | -892 | -745 |
| EBITDA | 115 | -216 | 53 | -151 | -64 | 120 | 298 | 356 | 207 | 189 | 435 | 309 | -129 | -413 |
| Depreciation & amort. | -0 | -0 | -6 | -17 | -0 | -4 | -29 | -9 | -44 | -28 | -17 | -0 | -0 | -0 |
| EBIT | 115 | -216 | 48 | -168 | -64 | 116 | 269 | 347 | 162 | 161 | 417 | 309 | -129 | -413 |
| Net financials | -7 | -6 | -77 | -5 | -3 | -4 | -1 | -1 | -3 | -5 | -6 | -8 | 2 | -4 |
| Profit before tax | 108 | -222 | -29 | -173 | -68 | 112 | 268 | 346 | 159 | 156 | 411 | 300 | -126 | -417 |
| Tax | 28 | -51 | 39 | -22 | -10 | 30 | 68 | 84 | 44 | 50 | 110 | 83 | -6 | 6 |
| Net profit | 80 | -171 | -67 | -152 | -58 | 82 | 200 | 262 | 115 | 106 | 301 | 218 | -120 | -423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 751 | 503 | 858 | 354 | 258 | 322 | 561 | 805 | 948 | 967 | 1.354 | 1.420 | 898 | 416 |
| Equity | 500 | 330 | 262 | 110 | 53 | 135 | 335 | 597 | 617 | 613 | 802 | 905 | 667 | 122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 251 | 174 | 596 | 243 | 206 | 187 | 226 | 208 | 332 | 354 | 553 | 515 | 232 | 294 |
| Total debt | 251 | 174 | 596 | 243 | 206 | 187 | 226 | 208 | 332 | 354 | 553 | 515 | 232 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RI | Audit | 1976 | — | — |
OE Management | Management | 1976 | — | — |
GL Audit | Audit | 1997 | — | — |
LJ Management | Management | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 1976 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionskontoret I/S | Audit | 0 companies |
| Ole Erling Jensen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Lone Jensen | Management | 0 companies |
| Merete Bilenberg Jørgensen | Chairman | 0 companies |
| Henrik Emil Rasmussen | Chairman | 0 companies |
| Frederik Bilenberg Vangede | Chairman | 0 companies |
| Allan Hansen | Board of Directors | 0 companies |
| Anne Bilenberg Jensen | Board of Directors | 0 companies |
| Richard Broe Løwe | Chairman | 0 companies |