| Revenue | DKK -25K | +113% |
| EBITDA | DKK -25K | -113% |
| Net profit | DKK -77K | -443% |
| Total assets | DKK 3,5M | -6% |
| Equity | DKK 3,5M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -6 | -5 | — | -5 | -6 | -7 | -70 | -22 | -8 | -10 | -9 | -12 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -6 | -5 | -5 | -5 | -6 | -7 | -70 | -22 | -8 | -10 | -9 | -12 | -25 |
| Depreciation & amort. | 1.298 | 9.087 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.303 | -9.093 | -5 | -5 | -5 | -6 | -7 | -70 | -22 | -8 | -10 | -9 | -12 | -25 |
| Net financials | 901 | -207 | 781 | 424 | 107 | 270 | 1.633 | 86 | 479 | -96 | -3 | 93 | 41 | -75 |
| Profit before tax | -402 | -9.299 | 777 | 419 | 102 | 264 | 1.627 | 16 | 457 | -104 | -13 | 84 | 29 | -99 |
| Tax | -11 | -37 | -25 | -6 | -9 | -6 | -0 | 9 | 101 | -23 | -3 | 18 | 6 | -22 |
| Net profit | -391 | -9.262 | 801 | 426 | 111 | 270 | 1.627 | 6 | 357 | -81 | -10 | 65 | 23 | -77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.711 | 6.614 | 3.869 | 3.555 | 3.059 | 2.629 | 4.039 | 3.947 | 4.283 | 3.990 | 3.865 | 3.862 | 3.713 | 3.501 |
| Equity | 11.885 | 2.526 | 2.012 | 2.338 | 2.348 | 2.515 | 4.035 | 3.934 | 4.180 | 3.986 | 3.861 | 3.809 | 3.710 | 3.497 |
| Long-term debt | 0 | 0 | 1.000 | 600 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.827 | 4.088 | 857 | 617 | 510 | 114 | 4 | 13 | 103 | 4 | 4 | 53 | 4 | 4 |
| Total debt | 5.827 | 4.088 | 1.857 | 1.217 | 710 | 114 | 4 | 13 | 103 | 4 | 4 | 53 | 4 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Audit | Audit | 1995 | — | — |
LD Management | Management | 1982 | — | — |
BF Management | Management | 1982 | — | — |
KE Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Elly Borgstrøm | Audit | 0 companies |
| Lis Daller | Management | 0 companies |
| Bendt Fredsted From | Management | 0 companies |
| Karsten Erik Behrens | Audit | 0 companies |
| Erling Kirkegaard Bæk | Board of Directors | 0 companies |
| Pelle From Sveistrup | Board of Directors | 0 companies |
| Troels Peter Troelsen | Chairman | 0 companies |