| Revenue | DKK 190K | +6% |
| EBITDA | DKK -50K | +16% |
| Net profit | DKK -28K | +41% |
| Total assets | DKK 200K | -19% |
| Equity | DKK 172K | -14% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 376 | 439 | 301 | 180 | 190 |
| Staff expenses | -352 | -240 | -240 | -240 | -241 |
| EBITDA | 24 | 199 | 61 | -60 | -50 |
| Depreciation & amort. | -3 | -3 | -0 | -0 | -0 |
| EBIT | 21 | 196 | 61 | -60 | -50 |
| Net financials | 7 | -1 | -2 | -1 | 0 |
| Profit before tax | 28 | 195 | 59 | -61 | -50 |
| Tax | 6 | 43 | 15 | -13 | -22 |
| Net profit | 22 | 152 | 44 | -48 | -28 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 246 | 297 | 340 | 245 | 200 |
| Equity | 51 | 203 | 248 | 200 | 172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 94 | 93 | 46 | 28 |
| Total debt | 195 | 94 | 93 | 46 | 28 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VL | Audit | 1976 – 2016 |
IR Management | Management | 1976 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1976 – 2013 | |
| Board of Directors | 1976 – 1988 | |
| Board of Directors | 1976 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Lynge Jacobsen | Audit | 0 companies |
| Ib Rathsach | Management | 0 companies |
| Anne-Lise Rathsach | Board of Directors | 0 companies |
| Preben Rathsach | Board of Directors | 0 companies |
| Flemming Christian Rathsach | Board of Directors | 0 companies |