| Revenue | DKK 68K | -170% |
| EBITDA | DKK 68K | +170% |
| Net profit | DKK 16K | +133% |
| Total assets | DKK 2,1M | -4% |
| Equity | DKK 1,7M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 34 | 67 | 0 | 2 | 22 | 53 | 57 | -1 | 28 | 27 | 16 | -97 | 68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 34 | 24 | 0 | 2 | 22 | 53 | 57 | -1 | 28 | 27 | 16 | -97 | 68 |
| Depreciation & amort. | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -35 | -46 | -46 |
| EBIT | 12 | 12 | 2 | -22 | -20 | -0 | 31 | 35 | -23 | 6 | 5 | -19 | -143 | 22 |
| Net financials | -3 | -3 | -3 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -2 | -6 | -5 |
| Profit before tax | 9 | 9 | -1 | -22 | -20 | -0 | 31 | 35 | -23 | 6 | 4 | -21 | -149 | 17 |
| Tax | 13 | 13 | 5 | -1 | -12 | 10 | 17 | 18 | 5 | 11 | 11 | 5 | -100 | 0 |
| Net profit | -4 | -4 | -6 | -21 | -8 | -10 | 14 | 17 | -28 | -5 | -6 | -26 | -49 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.963 | 2.004 | 1.983 | 1.974 | 1.996 | 1.983 | 2.007 | 2.060 | 2.037 | 2.072 | 2.094 | 2.088 | 2.134 | 2.058 |
| Equity | 1.570 | 1.588 | 1.604 | 1.605 | 1.618 | 1.630 | 1.667 | 1.706 | 1.700 | 1.717 | 1.732 | 1.729 | 1.702 | 1.740 |
| Long-term debt | 0 | 0 | 5 | 0 | 0 | 5 | 12 | 13 | 13 | 6 | 6 | 0 | 0 | 0 |
| Short-term debt | 126 | 138 | 97 | 98 | 118 | 84 | 59 | 69 | 46 | 66 | 68 | 66 | 239 | 125 |
| Total debt | 126 | 138 | 102 | 98 | 118 | 89 | 71 | 81 | 59 | 72 | 74 | 66 | 239 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1983 | — | — | |
JJ Audit | Audit | 1983 | — | — |
LH | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Jes Andersen | Audit | 0 companies |
| Jes Jørgen Andresen | Audit | 0 companies |
| Lillian Hauermann Lindgreen | Audit | 0 companies |
| Povl Anker Rasmussen | Board of Directors | 0 companies |
| Søren Anker Rasmussen | Board of Directors | 0 companies |
| Susanne Westh Rasmussen | Board of Directors | 0 companies |
| Jens Ole Korch | Board of Directors | 0 companies |