| Revenue | DKK -52K | -54% |
| EBITDA | DKK -296K | +17% |
| Net profit | DKK -68K | -858% |
| Total assets | DKK 5,4M | -3% |
| Equity | DKK 5,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | -68 | -72 | -69 | -82 | -77 | -91 | 467 | -80 | -57 | -79 | -73 | -113 | -52 |
| Staff expenses | -331 | -343 | -346 | -347 | -348 | -346 | -342 | -342 | -343 | -344 | -244 | -244 | -244 | -244 |
| EBITDA | 420 | -412 | -418 | -416 | -431 | -423 | -434 | 125 | -424 | -401 | -323 | -317 | -357 | -296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 420 | -412 | -418 | -416 | -431 | -423 | -434 | 125 | -424 | -401 | -323 | -317 | -357 | -296 |
| Net financials | -401 | 523 | 879 | 1.975 | -75 | 309 | 864 | 79 | -198 | 895 | -369 | 178 | 366 | 228 |
| Profit before tax | 145 | 111 | 461 | 1.559 | -506 | -114 | 431 | 203 | -621 | 494 | -693 | -140 | 9 | -68 |
| Tax | 16 | 96 | 8 | 3 | 0 | -0 | 80 | -0 | -0 | -0 | -0 | 600 | -0 | -0 |
| Net profit | 129 | 15 | 454 | 1.556 | -506 | -114 | 351 | 203 | -621 | 494 | -693 | -740 | 9 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.412 | 8.046 | 8.129 | 9.523 | 8.584 | 7.980 | 7.591 | 7.439 | 6.727 | 7.102 | 6.337 | 5.541 | 5.513 | 5.367 |
| Equity | 8.259 | 7.925 | 8.019 | 9.235 | 8.379 | 7.915 | 7.516 | 7.369 | 6.640 | 7.023 | 6.274 | 5.477 | 5.427 | 5.298 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -152 | 121 | 110 | 288 | 205 | 65 | 75 | 70 | 87 | 79 | 63 | 64 | 86 | 68 |
| Total debt | -152 | 121 | 110 | 288 | 205 | 65 | 75 | 70 | 87 | 79 | 63 | 64 | 86 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut.revisor Leo Arlund Jensen | Audit | 0 companies |
| Jeppe Dalsgaard Nielsen | Board of Directors | 0 companies |
| Martin Munck Bielefeldt | Board of Directors | 0 companies |
| Poul Resen Steenstrup | Board of Directors | 0 companies |