| Revenue | DKK 304K | +38% |
| EBITDA | DKK -57K | -178% |
| Net profit | DKK 487K | -67% |
| Total assets | DKK 23M | +0% |
| Equity | DKK 21,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 275 | 278 | 107 | 479 | 280 | 803 | 221 | 304 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -229 | -386 | -95 | -149 | -134 | -270 |
| EBITDA | 275 | 279 | 279 | 475 | 71 | 247 | 278 | -127 | -107 | 22 | -87 | 72 | -57 |
| Depreciation & amort. | 118 | 118 | 118 | -104 | 285 | -304 | -319 | -353 | -387 | -360 | -44 | -45 | -50 |
| EBIT | 157 | 161 | 160 | 371 | -213 | -56 | -40 | -479 | -494 | -338 | -131 | 27 | -107 |
| Net financials | 1.438 | 2.860 | 1.875 | 4.648 | -291 | 545 | -817 | 3.201 | 6.834 | 3.262 | -3.407 | 1.863 | 735 |
| Profit before tax | 1.354 | 3.020 | 2.035 | 5.019 | -504 | 488 | -857 | 2.721 | 6.340 | 2.924 | -3.539 | 1.890 | 628 |
| Tax | -29 | 1.136 | 498 | 1.166 | 35 | 67 | -70 | 441 | 1.340 | 656 | -773 | 415 | 141 |
| Net profit | 1.383 | 1.885 | 1.538 | 3.852 | -539 | 421 | -787 | 2.281 | 5.000 | 2.268 | -2.766 | 1.475 | 487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.962 | 13.364 | 15.458 | 22.188 | 19.920 | 18.208 | 18.249 | 21.543 | 27.063 | 28.242 | 23.995 | 22.899 | 23.007 |
| Equity | 6.200 | 8.085 | 9.623 | 13.475 | 12.936 | 13.357 | 12.570 | 14.851 | 19.851 | 22.118 | 19.352 | 20.828 | 21.314 |
| Long-term debt | 4.011 | 0 | 0 | 0 | 0 | 555 | 267 | 913 | 632 | 331 | 0 | 0 | 0 |
| Short-term debt | 750 | 5.185 | 5.658 | 8.326 | 6.563 | 3.808 | 4.994 | 5.311 | 6.043 | 5.209 | 4.643 | 1.979 | 1.611 |
| Total debt | 4.761 | 5.185 | 5.658 | 8.326 | 6.563 | 4.363 | 5.261 | 6.223 | 6.676 | 5.541 | 4.643 | 1.979 | 1.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL | Audit | 1998 | — | — |
AM Audit | Audit | 2003 | — | — |
| Audit | 1976 | — | — | |
TL Management | Management | 1976 | — | — |
ÅS Management | Management | 1976 | — | — |
KH Management | Management | 1999 | — | — |
NC | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Lissi Kristensen | Audit | 0 companies |
| Anne Marie Belling | Audit | 0 companies |
| REVF. FL. RIIS SØRENSEN, STATS AUT. REVISORER, KØBENHAVN ApS | Audit | 0 companies |
| Torben Lobnitz Skjoldborg Saunte | Management | 0 companies |
| Åse Saunte | Management | 0 companies |
| Kjeld Henning Pedersen | Management | 0 companies |
| Niels Christian Sørensen | Audit | 0 companies |
| Flemming Saunte | Board of Directors | 0 companies |