| Revenue | DKK 136K | +44% |
| EBITDA | DKK 136K | +44% |
| Net profit | DKK -8,2M | -220% |
| Total assets | DKK 97,2M | -24% |
| Equity | DKK 96,8M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -260 | -533 | -507 | -434 | -442 | -203 | 1.449 | 2.659 | 1.650 | 1.608 | 315 | 661 | 95 | 136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -260 | -533 | -507 | -434 | -442 | -203 | 1.449 | 2.659 | 1.650 | 1.608 | 315 | 661 | 95 | 136 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -21 | -21 |
| EBIT | -260 | -533 | -507 | -434 | -442 | -203 | 1.449 | 2.659 | 1.650 | 1.608 | 294 | 640 | 74 | 116 |
| Net financials | 1.475 | 5.405 | 5.502 | 4.293 | 1.842 | 8.289 | 2.788 | 3.063 | 1.040 | 4.857 | 1.340 | 49.084 | 8.625 | -8.174 |
| Profit before tax | 1.242 | 4.872 | 4.996 | 3.859 | 1.400 | 8.086 | 4.237 | 5.722 | 2.690 | 6.464 | 1.634 | 49.724 | 8.699 | -8.059 |
| Tax | 318 | 1.194 | 1.209 | 905 | 271 | 1.239 | 591 | 1.744 | 589 | 1.426 | 364 | 86 | 1.914 | 107 |
| Net profit | 924 | 3.678 | 3.786 | 2.954 | 1.129 | 6.847 | 3.646 | 3.977 | 2.101 | 5.038 | 1.269 | 49.638 | 6.785 | -8.165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.655 | 39.064 | 42.784 | 45.368 | 45.948 | 53.267 | 56.961 | 61.842 | 64.230 | 68.260 | 72.270 | 118.515 | 128.617 | 97.170 |
| Equity | 34.486 | 38.116 | 41.765 | 44.620 | 45.648 | 52.495 | 56.141 | 60.118 | 62.219 | 67.257 | 68.527 | 118.164 | 124.949 | 96.784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 948 | 1.019 | 748 | 300 | 771 | 820 | 1.724 | 2.008 | 992 | 3.725 | 332 | 3.649 | 386 |
| Total debt | 169 | 948 | 1.019 | 748 | 300 | 771 | 820 | 1.724 | 2.008 | 992 | 3.725 | 332 | 3.649 | 386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 1983 | — | — |
EL Management | Management | 1983 | — | — |
HS Unofficial title | Unofficial title | 2024 | — | — |
JS Management | Management | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| John Gath | Audit | 0 companies |
| Emmy Lisette Fløistrup | Management | 0 companies |
| Henrik Selchau Poulsen | Unofficial title | 0 companies |
| Johan Schrøder | Management | 0 companies |
| Asger Gert Larsen | Board of Directors | 0 companies |