| Revenue | DKK -171K | +7% |
| EBITDA | DKK -171K | -7% |
| Net profit | DKK 93K | -93% |
| Total assets | DKK 12M | -3% |
| Equity | DKK 12M | +0% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -158 | -128 | -105 | 6.715 | -196 | 96 | -8 | -50 | 243 | 479 | 652 | 630 | 1.659 | -159 | -171 |
| Staff expenses | -205 | -102 | -209 | -20.355 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -362 | -230 | -314 | -13.640 | -196 | 96 | -8 | -50 | 243 | 479 | 652 | 630 | 1.659 | -159 | -171 |
| Depreciation & amort. | -0 | -0 | -0 | -24.733 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -362 | -230 | -314 | -38.373 | -196 | 96 | -8 | -50 | 243 | 479 | 652 | 630 | 1.659 | -159 | -171 |
| Net financials | -5.403 | -56 | 364 | -3.366 | -2.619 | -1.097 | 1.641 | 714 | -1.304 | 457 | 2.059 | -1.631 | 415 | 1.431 | 264 |
| Profit before tax | -5.765 | -286 | 49 | -41.739 | -2.814 | -1.001 | 1.634 | 664 | -1.061 | 936 | 2.711 | -1.001 | 2.074 | 1.272 | 93 |
| Tax | 29 | 1 | 176 | -3.294 | -0 | -0 | -0 | -0 | -140 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5.794 | -287 | -127 | -38.445 | -2.814 | -1.001 | 1.634 | 664 | -922 | 936 | 2.711 | -1.001 | 2.074 | 1.272 | 93 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.271 | 23.700 | 23.262 | 97.427 | 10.608 | 9.857 | 11.855 | 12.843 | 14.174 | 12.701 | 14.752 | 13.580 | 12.341 | 12.370 | 12.029 |
| Equity | 20.925 | 20.638 | 20.511 | 6.881 | 4.382 | 3.571 | 5.516 | 6.461 | 5.843 | 6.938 | 9.649 | 8.648 | 10.722 | 11.994 | 12.002 |
| Long-term debt | 0 | 0 | 0 | 76.680 | 5.938 | 6.263 | 6.256 | 6.382 | 8.298 | 5.642 | 5.003 | 4.234 | 1.614 | 373 | 23 |
| Short-term debt | 13.346 | 3.062 | 2.751 | 38.646 | 267 | 20 | 82 | 0 | 33 | 121 | 100 | 699 | 5 | 3 | 4 |
| Total debt | 13.346 | 3.062 | 2.751 | 115.326 | 6.206 | 6.283 | 6.339 | 6.382 | 8.330 | 5.764 | 5.103 | 4.932 | 1.619 | 376 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1982 | |
| Individual | 5.0% | 5.0% | 1993 | |
| Individual | 0.0% | 0.0% | 1992 | |
| Individual | 0.0% | 0.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Anker Aundrup | Audit | 0 companies |
| John Cort Massow | Chairman | 0 companies |