| Revenue | DKK -144K | -19% |
| EBITDA | DKK -528K | +1% |
| Net profit | DKK -451K | -115% |
| Total assets | DKK 22,3M | -5% |
| Equity | DKK 22,2M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 472 | 439 | 166 | 454 | 406 | 432 | 446 | 354 | 398 | 358 | -92 | -179 | -144 |
| Staff expenses | -170 | -168 | -245 | -416 | -292 | -494 | -255 | -318 | -303 | -296 | -312 | -311 | -352 | -384 |
| EBITDA | 294 | -46 | 164 | -221 | 211 | -5 | 177 | 128 | 1.392 | 231 | 1.468 | -318 | -531 | -528 |
| Depreciation & amort. | -42 | -43 | -0 | -0 | 25 | -15 | -8 | -77 | -87 | -75 | -75 | -74 | -0 | -0 |
| EBIT | 252 | -89 | 164 | -222 | 186 | -20 | 168 | 52 | 1.305 | 155 | 1.392 | -392 | -531 | -528 |
| Net financials | -62 | 875 | 1.615 | 713 | -346 | 1.825 | 97 | -333 | 652 | 4.082 | -1.717 | 2.069 | 4.490 | 145 |
| Profit before tax | 190 | 786 | 1.779 | 492 | -159 | 1.804 | 265 | -282 | 1.957 | 4.237 | -325 | 1.677 | 3.959 | -383 |
| Tax | 48 | 6 | 44 | -205 | -35 | 69 | 58 | -19 | 433 | 977 | -115 | 190 | 870 | 68 |
| Net profit | 143 | 780 | 1.734 | 696 | -124 | 1.736 | 207 | -262 | 1.524 | 3.260 | -210 | 1.488 | 3.089 | -451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.592 | 12.201 | 13.740 | 14.006 | 13.756 | 15.674 | 15.627 | 15.274 | 17.116 | 21.131 | 19.686 | 20.972 | 23.557 | 22.272 |
| Equity | 9.893 | 10.583 | 12.228 | 12.834 | 12.710 | 14.355 | 14.472 | 14.120 | 15.595 | 18.744 | 18.421 | 19.794 | 22.765 | 22.193 |
| Long-term debt | 115 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 352 | 423 | 406 | 297 | 207 | 424 | 220 | 241 | 253 | 1.095 | 145 | 1.178 | 792 | 80 |
| Total debt | 467 | 481 | 406 | 297 | 207 | 424 | 220 | 241 | 253 | 1.095 | 145 | 1.178 | 792 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Reg.revisor Orla Vindstrup Christensen | Audit | 0 companies |
| Gurli Frederike Søndergaard Yu | Board of Directors | 0 companies |
| Carina Søndergaard Yu | Board of Directors | 0 companies |
| David Søndergaard Yu | Board of Directors | 0 companies |
| Uffe Steffensen | Board of Directors | 0 companies |