| Revenue | DKK -12K | +12% |
| EBITDA | DKK -12K | -105% |
| Net profit | DKK -13K | -135% |
| Total assets | DKK 530K | -3% |
| Equity | DKK 530K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.174 | 117 | 189 | 107 | 192 | 236 | -7 | -8 | -8 | -3 | -10 | -11 | -12 |
| Staff expenses | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -7 | -5 | -5 | -5 | -5 | -0 |
| EBITDA | -1.174 | 117 | 184 | 102 | 187 | 231 | -12 | -15 | -13 | -8 | -15 | -6 | -12 |
| Depreciation & amort. | -21 | -18 | -15 | -4 | -3 | -374 | -0 | -0 | -2 | -2 | -3 | -2 | -2 |
| EBIT | -1.194 | 99 | 169 | 98 | 184 | -143 | -12 | -15 | -15 | -10 | -18 | -8 | -15 |
| Net financials | 3 | -54 | -17 | -6 | -0 | -6 | -0 | -3 | -2 | 0 | -5 | 1 | -2 |
| Profit before tax | -1.192 | 45 | 152 | 92 | 184 | -149 | -12 | -18 | -17 | -10 | -23 | -7 | -17 |
| Tax | -294 | 13 | 48 | 27 | 54 | -33 | -2 | -4 | -3 | -3 | -5 | -2 | -4 |
| Net profit | -898 | 32 | 104 | 65 | 130 | -116 | -11 | -14 | -14 | -7 | -18 | -6 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.098 | 1.455 | 1.412 | 1.219 | 1.259 | 1.361 | 1.357 | 593 | 590 | 1.187 | 1.040 | 546 | 530 |
| Equity | 496 | 528 | 632 | 697 | 727 | 611 | 600 | 588 | 574 | 567 | 549 | 543 | 530 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 602 | 928 | 780 | 522 | 531 | 750 | 757 | 5 | 16 | 621 | 491 | 2 | 0 |
| Total debt | 602 | 928 | 780 | 522 | 531 | 750 | 757 | 5 | 16 | 621 | 491 | 2 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 1982 | — | — |
HM Management | Management | 1982 | — | — |
AJ Management | Management | 1982 | — | — |
FS Management | Management | 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 |
|---|---|---|
| Finn Harlis | Audit | 0 companies |
| Hanne-Mette Marie Johansen Jensen | Management | 0 companies |
| Arly Jensen | Management | 0 companies |
| Freya Selena Petersen | Management | 0 companies |
| Poul Erik Kjeldgaard | Board of Directors | 0 companies |
| Henri Frank Müntzberg | Board of Directors | 0 companies |