| Revenue | DKK 27K | +665% |
| EBITDA | DKK 27K | +665% |
| Net profit | DKK 185K | +12% |
| Total assets | DKK 4,5M | -12% |
| Equity | DKK 3,4M | -20% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -31 | 8 | 96 | 96 | 96 | 19 | 19 | 25 | -6 | 13 | 26 | 4 | 27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -31 | -18 | 43 | 36 | 27 | 19 | 19 | 25 | -6 | 13 | 26 | 4 | 27 |
| Depreciation & amort. | -0 | -0 | -2 | -27 | -27 | -27 | -27 | -27 | -28 | -28 | -28 | -28 | -28 | -28 |
| EBIT | -20 | -31 | -21 | 16 | 10 | 0 | -8 | -9 | -3 | -35 | -16 | -3 | -25 | -1 |
| Net financials | 581 | 503 | 434 | 181 | 472 | 546 | -623 | 883 | 1.059 | 721 | -615 | 481 | 190 | 186 |
| Profit before tax | 561 | 472 | 413 | 197 | 481 | 546 | -631 | 874 | 1.056 | 686 | -631 | 479 | 165 | 184 |
| Tax | -0 | 1 | 2 | 2 | -0 | -0 | 1 | -0 | -0 | -0 | -1 | -0 | -0 | -0 |
| Net profit | 561 | 471 | 411 | 195 | 481 | 546 | -632 | 874 | 1.056 | 686 | -629 | 479 | 166 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.389 | 6.860 | 8.203 | 8.366 | 8.817 | 9.278 | 7.621 | 7.478 | 7.681 | 7.731 | 6.462 | 6.004 | 5.130 | 4.511 |
| Equity | 6.379 | 6.850 | 7.261 | 7.455 | 7.936 | 8.430 | 6.799 | 6.673 | 6.728 | 6.415 | 5.728 | 5.007 | 4.173 | 3.357 |
| Long-term debt | 0 | 0 | 898 | 870 | 840 | 807 | 777 | 745 | 712 | 678 | 645 | 627 | 603 | 577 |
| Short-term debt | 10 | 10 | 45 | 41 | 41 | 41 | 46 | 61 | 241 | 638 | 89 | 370 | 354 | 576 |
| Total debt | 10 | 10 | 942 | 911 | 881 | 848 | 823 | 805 | 953 | 1.317 | 734 | 997 | 957 | 1.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Deputy | Deputy | 1982 | — | — |
OL Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Silberbauer | Deputy | 0 companies |
| Ove Lihn | Audit | 0 companies |
| Hans Sylvestersen | Board of Directors | 0 companies |
| Otto Ørum | Board of Directors | 0 companies |
| Vibeke Skibby | Board of Directors | 0 companies |
| Henrik Feldfos Karlsen | Board of Directors | 0 companies |
| Ove Skibby | Board of Directors | 0 companies |
| Susanne Petersen | Board of Directors | 0 companies |