| Revenue | DKK 324K | -2% |
| EBITDA | DKK -97K | -14% |
| Net profit | DKK 100K | +140% |
| Total assets | DKK 4,8M | +0% |
| Equity | DKK 2,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.437 | 180 | 183 | 135 | 302 | 365 | 399 | 749 | 749 | 485 | 433 | 547 | 330 | 324 |
| Staff expenses | -393 | -459 | -446 | -403 | -106 | -125 | -138 | -134 | -111 | -160 | -183 | -181 | -215 | -230 |
| EBITDA | 623 | -498 | -478 | -478 | 30 | 28 | 83 | 443 | 1.384 | 137 | 93 | 206 | -85 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 623 | -498 | -478 | -478 | 30 | 28 | 83 | 443 | 1.384 | 137 | 93 | 206 | -85 | -97 |
| Net financials | 235 | 36 | 34 | 209 | 162 | 150 | 111 | -357 | 947 | -84 | 53 | -131 | -166 | 226 |
| Profit before tax | 858 | -462 | -444 | -269 | 192 | 179 | 193 | 86 | 1.382 | 52 | 146 | 75 | -252 | 129 |
| Tax | 215 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 12 | 32 | 17 | -0 | 29 |
| Net profit | 643 | -461 | -444 | -269 | 192 | 179 | 193 | 86 | 1.382 | 40 | 114 | 59 | -252 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.717 | 2.286 | 1.496 | 2.766 | 4.313 | 3.709 | 3.882 | 4.284 | 5.543 | 5.587 | 5.558 | 5.517 | 4.784 | 4.806 |
| Equity | 2.217 | 1.659 | 1.119 | 753 | 945 | 1.124 | 1.317 | 1.297 | 2.679 | 2.609 | 2.609 | 2.553 | 2.302 | 2.280 |
| Long-term debt | 215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 285 | 626 | 377 | 2.014 | 3.368 | 2.585 | 2.565 | 2.987 | 2.864 | 2.979 | 2.948 | 2.963 | 2.482 | 2.526 |
| Total debt | 500 | 626 | 377 | 2.014 | 3.368 | 2.585 | 2.565 | 2.987 | 2.864 | 2.979 | 2.948 | 2.963 | 2.482 | 2.526 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1981 | — | — | |
KN Management | Management | 2019 | — | — |
JO Audit | Audit | 1981 | — | — |
PØ Management | Management | 1981 | — | — |
JH Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET FRANS THOMSEN A/S STATSAUTORISERET REVISOR | Audit | 0 companies |
| Kirsten Nygaard Balsborg | Management | 0 companies |
| Jens Otto Laursen | Audit | 0 companies |
| Poul Ørsted Balsborg | Management | 0 companies |
| Jan Harris Clausen | Audit | 0 companies |