| Revenue | DKK -29K | +70% |
| EBITDA | DKK -29K | -70% |
| Net profit | DKK -1,6M | +39% |
| Total assets | DKK 100,2M | -2% |
| Equity | DKK 92,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | -17 | 8.919 | -17 | -18 | -20 | -38 | -33 | -26 | -113 | -17 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -13 | -16 | -17 | 8.919 | 146 | -18 | -20 | -38 | -33 | -26 | -113 | -17 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -13 | -16 | -17 | 8.919 | 146 | -18 | -20 | -38 | -33 | -26 | -113 | -17 | -29 |
| Net financials | 1.635 | 2.700 | 6.262 | 8.742 | 475 | 7.154 | 6.642 | 5.709 | 4.334 | 14.253 | 6.134 | -354 | -2.220 | -1.712 |
| Profit before tax | 1.625 | 2.687 | 6.247 | 8.725 | 9.395 | 7.300 | 6.623 | 5.689 | 4.297 | 14.220 | 6.108 | -467 | -2.237 | -1.741 |
| Tax | 9 | 19 | 160 | 82 | 105 | 92 | 79 | 26 | 87 | 1.145 | 179 | 369 | 413 | -115 |
| Net profit | 1.616 | 2.668 | 6.087 | 8.642 | 9.290 | 7.208 | 6.545 | 5.663 | 4.210 | 13.075 | 5.929 | -836 | -2.650 | -1.626 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.897 | 35.510 | 41.558 | 52.963 | 65.082 | 68.528 | 75.460 | 83.708 | 89.420 | 102.803 | 107.837 | 105.657 | 102.448 | 100.172 |
| Equity | 32.830 | 35.449 | 41.487 | 49.842 | 59.081 | 66.244 | 72.737 | 81.482 | 80.706 | 92.781 | 97.711 | 96.875 | 94.225 | 92.599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 67 | 61 | 71 | 3.121 | 6.001 | 2.284 | 2.722 | 2.226 | 8.714 | 10.022 | 10.126 | 8.783 | 8.223 | 7.573 |
| Total debt | 67 | 61 | 71 | 3.121 | 6.001 | 2.284 | 2.722 | 2.226 | 8.714 | 10.022 | 10.126 | 8.783 | 8.223 | 7.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor Søren Poul Hansen | Audit | 0 companies |
| Ejnar Flemming Nørsø Pedersen | Board of Directors | 0 companies |
| Kent Christian Tórisson | Board of Directors | 0 companies |