| Revenue | — | — |
| EBITDA | DKK -16K | +20% |
| Net profit | DKK -1M | -2740% |
| Total assets | DKK 5,1M | -14% |
| Equity | DKK 4,6M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 196 | 0 | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -70 | 365 | -25 | -17 | -16 | -14 | -6 | -18 | -13 | -13 | -12 | -19 | -20 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -70 | 365 | -25 | -17 | -16 | -14 | -6 | -18 | -13 | -13 | -12 | -19 | -20 | -16 |
| Net financials | -356 | -84 | 836 | 588 | 49 | 82 | 329 | 161 | -387 | 173 | -42 | -265 | 22 | -997 |
| Profit before tax | -426 | 280 | 811 | 572 | 33 | 68 | 323 | 142 | -400 | 160 | -54 | -283 | 2 | -1.013 |
| Tax | 29 | 181 | 131 | 133 | 47 | 5 | 70 | -15 | -120 | -30 | 37 | -20 | 38 | -0 |
| Net profit | -454 | 99 | 680 | 439 | -14 | 63 | 254 | 157 | -280 | 189 | -92 | -263 | -36 | -1.013 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.103 | 12.258 | 12.933 | 13.258 | 13.053 | 12.891 | 13.051 | 13.069 | 12.678 | 12.767 | 12.463 | 6.200 | 5.932 | 5.079 |
| Equity | 12.040 | 12.043 | 12.627 | 12.967 | 12.854 | 12.816 | 12.966 | 13.017 | 12.657 | 12.747 | 12.429 | 6.166 | 5.894 | 4.638 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 63 | 216 | 306 | 290 | 199 | 76 | 85 | 51 | 21 | 20 | 34 | 34 | 38 | 441 |
| Total debt | 63 | 216 | 306 | 290 | 199 | 76 | 85 | 51 | 21 | 20 | 34 | 34 | 38 | 441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 1994 | — | — |
JF Audit | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1983 | |
| Individual | 50.0% | 50.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Jørn Gram | Audit | 0 companies |
| John Formsgaard | Audit | 0 companies |
| Poul Nybroe | Chairman | 0 companies |
| Else Bodil Nybroe | Board of Directors | 0 companies |