| Revenue | DKK -1,4M | — |
| EBITDA | DKK -1,5M | -229% |
| Net profit | DKK -1,6M | -232% |
| Total assets | DKK 9,5M | -16% |
| Equity | DKK 8,7M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -69 |
| EBITDA | 377 | 560 | 519 | 2.113 | 1.084 | 1.276 | 1.559 | 459 | 358 | 1.044 | 1.361 | -268 | -447 | -1.470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 377 | 560 | 519 | 2.113 | 1.084 | 1.276 | 1.559 | 459 | 358 | 1.044 | 1.361 | -268 | -447 | -1.470 |
| Net financials | 383 | 580 | 534 | 2.120 | 1.089 | 1.280 | 1.564 | 498 | 352 | 1.054 | 1.225 | -203 | -355 | -1.496 |
| Profit before tax | 386 | 570 | 527 | 2.116 | 1.085 | 1.275 | 1.558 | 489 | 343 | 1.078 | 1.215 | -220 | -379 | -1.579 |
| Tax | -61 | 21 | -0 | 0 | -1 | -1 | -2 | 5 | -5 | 5 | -35 | 7 | 95 | -0 |
| Net profit | 447 | 549 | 527 | 2.116 | 1.086 | 1.276 | 1.560 | 485 | 348 | 1.073 | 1.249 | -227 | -475 | -1.579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.636 | 2.185 | 2.613 | 4.627 | 5.612 | 6.860 | 8.420 | 8.917 | 9.282 | 10.590 | 11.927 | 12.037 | 11.307 | 9.482 |
| Equity | 1.624 | 2.076 | 2.505 | 4.521 | 5.505 | 6.781 | 8.237 | 8.616 | 8.856 | 9.819 | 10.955 | 10.728 | 10.253 | 8.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 154 | 165 | 48 | 274 | 304 | 7 | 9 | 0 |
| Short-term debt | 13 | 109 | 108 | 107 | 107 | 77 | 28 | 135 | 377 | 497 | 668 | 1.302 | 1.044 | 807 |
| Total debt | 13 | 109 | 108 | 107 | 107 | 78 | 182 | 300 | 426 | 771 | 972 | 1.309 | 1.054 | 807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Audit | Audit | 1997 | — | — |
SJ Audit | Audit | 1994 | — | — |
FD Audit | Audit | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Nielsen | Audit | 0 companies |
| Steffen Johansen | Audit | 0 companies |
| Fritjof Dittmann | Audit | 0 companies |
| Elizabeth Bagger-Sørensen | Board of Directors | 0 companies |
| Finn Kaltoft Udesen | Board of Directors | 0 companies |
| Jan Endor Widjemark | Board of Directors | 0 companies |
| Jan Ranners | Chairman | 0 companies |
| Susanne Blicher Bagger-Sørensen | Board of Directors | 0 companies |
| Klaus Illemann Johansen | Board of Directors | 0 companies |