| Revenue | DKK 363K | -60% |
| EBITDA | DKK 113K | -83% |
| Net profit | DKK 45K | -71% |
| Total assets | DKK 3M | -4% |
| Equity | DKK 1,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 612 | 442 | 378 | 310 | 533 | 784 | 591 | 421 | 487 | 600 | 412 | 455 | 917 | 363 |
| Staff expenses | -188 | -247 | -179 | -188 | -200 | -532 | -393 | -222 | -245 | -321 | -324 | -326 | -272 | -250 |
| EBITDA | 424 | 195 | 199 | 121 | 333 | 252 | 198 | 199 | 242 | 279 | 88 | 130 | 645 | 113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 |
| EBIT | 424 | 195 | 199 | 121 | 333 | 251 | 195 | 196 | 239 | 276 | 86 | 130 | 645 | 113 |
| Net financials | -2 | -32 | -33 | -19 | -17 | -124 | 10 | 33 | -38 | -22 | 4 | -303 | -342 | -44 |
| Profit before tax | 421 | 163 | 166 | 102 | 315 | 127 | 205 | 229 | 201 | 254 | 89 | -174 | 304 | 69 |
| Tax | 110 | 52 | 43 | 31 | 77 | 32 | 49 | 57 | 49 | 63 | 27 | 29 | 146 | 24 |
| Net profit | 311 | 111 | 123 | 72 | 238 | 95 | 156 | 172 | 152 | 191 | 63 | -202 | 158 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.429 | 2.440 | 2.724 | 2.956 | 4.079 | 3.905 | 3.056 | 3.348 | 2.878 | 3.456 | 3.010 | 2.694 | 3.166 | 3.040 |
| Equity | 853 | 964 | 1.088 | 1.160 | 1.398 | 1.389 | 1.440 | 1.504 | 1.545 | 1.626 | 1.576 | 1.259 | 1.299 | 1.209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.576 | 1.475 | 1.636 | 1.796 | 2.682 | 2.515 | 1.616 | 1.844 | 1.332 | 1.830 | 1.434 | 1.435 | 1.867 | 1.831 |
| Total debt | 1.576 | 1.475 | 1.636 | 1.796 | 2.682 | 2.515 | 1.616 | 1.844 | 1.332 | 1.830 | 1.434 | 1.435 | 1.867 | 1.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VG Audit | Audit | 1920 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1920 | — | — | |
| Board of Directors | 1920 | — | — | |
| Board of Directors | 1920 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Gunni Pedersen | Audit | 0 companies |
| Bo Blindkilde | Board of Directors | 0 companies |
| Tage Schack | Board of Directors | 0 companies |
| Lars Dinesen | Board of Directors | 0 companies |
| Henrik Mogens Melchior | Board of Directors | 0 companies |
| Gertrud Annette Melchior | Board of Directors | 0 companies |