| Revenue | DKK 138K | -53% |
| EBITDA | DKK 51K | -74% |
| Net profit | DKK -22K | -107% |
| Total assets | DKK 3,4M | -1% |
| Equity | DKK 3,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.110 | 933 | 1.174 | 1.010 | 1.024 | 396 | 308 | 402 | 484 | 704 | 4.238 | 2.387 | 293 | 138 |
| Staff expenses | -373 | -458 | -308 | -305 | -306 | -305 | -305 | -306 | -304 | -308 | -207 | -257 | -96 | -87 |
| EBITDA | 95 | -18 | 273 | 130 | 179 | 91 | 3 | 97 | 180 | 46 | 157 | 125 | 197 | 51 |
| Depreciation & amort. | 25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -21 | -0 |
| EBIT | 70 | -43 | 248 | 105 | 154 | 66 | -22 | 71 | 155 | 20 | 132 | 100 | 176 | 51 |
| Net financials | 24 | 13 | 14 | 11 | -0 | 11 | -8 | -11 | -13 | -6 | -10 | 1 | 93 | 39 |
| Profit before tax | 94 | -30 | 262 | 116 | 153 | 76 | -30 | 60 | 142 | 14 | 122 | 101 | 270 | 90 |
| Tax | 25 | 1 | 58 | 29 | 35 | 18 | 0 | 7 | 31 | -3 | 35 | 29 | -26 | 112 |
| Net profit | 69 | -31 | 204 | 87 | 118 | 58 | -31 | 53 | 110 | 17 | 87 | 72 | 296 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.559 | 2.521 | 2.731 | 2.775 | 2.866 | 2.899 | 2.850 | 2.899 | 3.109 | 3.066 | 3.236 | 3.188 | 3.450 | 3.406 |
| Equity | 2.463 | 2.432 | 2.587 | 2.674 | 2.793 | 2.851 | 2.820 | 2.874 | 2.984 | 3.001 | 3.087 | 3.101 | 3.396 | 3.374 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
| Short-term debt | 96 | 89 | 144 | 100 | 73 | 48 | 30 | 25 | 125 | 65 | 148 | 82 | 49 | 27 |
| Total debt | 96 | 89 | 144 | 100 | 73 | 48 | 30 | 25 | 125 | 65 | 148 | 87 | 53 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 1982 | — | — |
JV Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Sørensen | Management | 0 companies |
| Jan Vibe-Hastrup | Audit | 0 companies |
| Else Berg | Board of Directors | 0 companies |
| Niels Henrik Berg | Chairman | 0 companies |
| Helle Berg | Chairman | 0 companies |