| Revenue | DKK -64K | -170% |
| EBITDA | DKK -846K | -59% |
| Net profit | DKK 369K | +324% |
| Total assets | DKK 23,4M | -20% |
| Equity | DKK 22,9M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -293 | -335 | -139 | -224 | -112 | -102 | -105 | -95 | -107 | -83 | -96 | -99 | 91 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -293 | -335 | -139 | -224 | -112 | -102 | -105 | -95 | -107 | -83 | -96 | -862 | -533 | -846 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -293 | -335 | -139 | -224 | -112 | -102 | -105 | -95 | -107 | -83 | -96 | -862 | -533 | -846 |
| Net financials | 32 | -222 | 1.281 | 826 | 838 | 5.355 | 3.275 | 824 | 272 | 4.625 | 5.141 | -1.086 | 497 | 1.036 |
| Profit before tax | -261 | -557 | 1.141 | 602 | 725 | 5.254 | 3.170 | 729 | 166 | 4.542 | 5.045 | -1.948 | -36 | 191 |
| Tax | -186 | -29 | -50 | 5 | 7 | 12 | -745 | -5 | -29 | 122 | -102 | -119 | 129 | -179 |
| Net profit | -75 | -527 | 1.191 | 597 | 719 | 5.242 | 3.915 | 734 | 195 | 4.420 | 5.147 | -1.829 | -165 | 369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.411 | 36.690 | 36.404 | 32.473 | 33.376 | 38.045 | 41.807 | 31.191 | 27.541 | 30.279 | 34.976 | 29.677 | 29.224 | 23.393 |
| Equity | 7.449 | 6.921 | 8.113 | 9.774 | 10.493 | 15.735 | 19.650 | 20.384 | 20.579 | 24.999 | 30.146 | 24.864 | 24.699 | 22.879 |
| Long-term debt | 832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
| Short-term debt | 23.130 | 29.769 | 28.291 | 22.699 | 22.883 | 22.310 | 22.157 | 10.808 | 6.962 | 5.280 | 4.830 | 4.814 | 4.525 | 507 |
| Total debt | 23.962 | 29.769 | 28.291 | 22.699 | 22.883 | 22.310 | 22.157 | 10.808 | 6.962 | 5.280 | 4.830 | 4.814 | 4.525 | 514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Audit | Audit | 1982 | — | — |
LP Management | Management | 1982 | — | — |
HC Management | Management | 1982 | — | — |
JA Management | Management | 2024 | — | — |
KC Management | Management | 1996 | — | — |
AN Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 1982 | — | — | |
| Chairman | 1982 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 1982 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørn Lindeskov | Audit | 0 companies |
| Lars Phjaser-Hougaard | Management | 0 companies |
| Hans Christian Kjærgaard-Hansen | Management | 0 companies |
| Johan Alexander Harder | Management | 0 companies |
| Kim Christian Dalum | Management | 0 companies |
| Alan Nyegaard | Management | 0 companies |
| Frederik Douglas Iuel-Brockdorff | Deputy Chairman | 0 companies |
| Jesper Ole Lundgren | Chairman | 0 companies |
| Morten Løw | Chairman | 0 companies |
| Peter Neergaard | Chairman | 0 companies |
| Henrik Røbel | Board of Directors | 0 companies |