| Revenue | DKK -208K | -1% |
| EBITDA | DKK -1,1M | -28% |
| Net profit | DKK -612K | -104% |
| Total assets | DKK 140,7M | +1% |
| Equity | DKK 122,9M | -7% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.133 | 22.347 | 0 | 74.022 | -164 | -3.636 | -1.120 | -560 | -226 | 48 | -840 | -209 | -208 |
| Staff expenses | -12.566 | -13.488 | -421 | -40.815 | -2.486 | -1.557 | -2.680 | -2.261 | -2.107 | -2.164 | -1.744 | -639 | -877 |
| EBITDA | 12.567 | 8.859 | 1.543 | 33.207 | -2.650 | -5.193 | -3.800 | -2.821 | -2.333 | -2.116 | -2.584 | -849 | -1.085 |
| Depreciation & amort. | -1.317 | -1.561 | 2.038 | -8.991 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.250 | 7.298 | -494 | 24.215 | -2.650 | -5.193 | -3.800 | -2.821 | -2.333 | -2.116 | -2.584 | -849 | -1.085 |
| Net financials | -1.634 | 663 | 10.422 | 18.033 | 178.988 | 4.077 | 10.862 | -3.329 | -39.094 | 3.605 | -3.578 | 12.377 | 423 |
| Profit before tax | 9.616 | 7.961 | 8.759 | 20.783 | 176.338 | -1.116 | 7.062 | -6.150 | -41.428 | 1.489 | -6.161 | 15.448 | -663 |
| Tax | 2.369 | 1.825 | 30 | -0 | 1.240 | 586 | 1.478 | -2.060 | 3.269 | -0 | -1.437 | 1.325 | -51 |
| Net profit | 7.247 | 6.135 | 8.729 | 20.783 | 175.098 | -1.702 | 5.583 | -4.090 | -44.696 | 1.489 | -4.724 | 14.122 | -612 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.202 | 54.007 | 51.648 | 131.523 | 229.687 | 225.660 | 224.545 | 216.461 | 138.925 | 135.408 | 129.597 | 139.289 | 140.749 |
| Equity | 34.588 | 35.285 | 40.056 | 70.076 | 226.521 | 219.819 | 220.403 | 212.313 | 133.661 | 131.149 | 124.425 | 132.548 | 122.936 |
| Long-term debt | 940 | 238 | 156 | 29.763 | 3.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.281 | 15.782 | 19.842 | 46.395 | 159 | 5.840 | 4.142 | 4.148 | 5.264 | 4.259 | 5.172 | 6.741 | 17.813 |
| Total debt | 18.222 | 16.020 | 19.998 | 76.158 | 3.165 | 5.840 | 4.142 | 4.148 | 5.264 | 4.259 | 5.172 | 6.741 | 17.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF | Audit | 1982 | — | — |
BJ Management | Management | 1982 | — | — |
NC Audit | Audit | 1982 | — | — |
ER Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1982 | |
| Individual | 50.0% | 50.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Freddy Kalsgaard | Audit | 0 companies |
| Børge Johansen | Management | 0 companies |
| Niels Christian Olin | Audit | 0 companies |
| Einar Randolph Andersson | Management | 0 companies |