| Revenue | DKK 375K | -35% |
| EBITDA | DKK -84K | -150% |
| Net profit | DKK -388K | -139% |
| Total assets | DKK 6,5M | -14% |
| Equity | DKK 6,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.108 | 1.371 | 791 | 418 | 1.053 | 452 | 483 | 1.406 | 659 | 936 | 695 | 1.211 | 575 | 375 |
| Staff expenses | -0 | -30 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -96 | -217 | -0 | -0 |
| EBITDA | 1.031 | 1.244 | 592 | 219 | 874 | 266 | 334 | 1.246 | 488 | 733 | 407 | 864 | 168 | -84 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.031 | 1.244 | 592 | 219 | 874 | 266 | 334 | 1.246 | 488 | 733 | 407 | 864 | 168 | -84 |
| Net financials | -553 | -318 | -259 | -485 | -227 | -221 | -152 | -106 | -179 | 396 | -432 | 154 | 1.096 | -168 |
| Profit before tax | 478 | 926 | 332 | -266 | 647 | 45 | 182 | 1.140 | 309 | 1.129 | -25 | 1.018 | 1.263 | -252 |
| Tax | 91 | 234 | 62 | -58 | 117 | -15 | 41 | 255 | 46 | 213 | -6 | 231 | 279 | 136 |
| Net profit | 387 | 692 | 270 | -208 | 530 | 60 | 141 | 884 | 263 | 916 | -19 | 787 | 984 | -388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.109 | 11.987 | 12.441 | 9.794 | 12.690 | 10.936 | 7.529 | 8.102 | 8.581 | 7.893 | 7.556 | 6.805 | 7.526 | 6.460 |
| Equity | 2.795 | 3.391 | 3.563 | 3.255 | 3.684 | 3.641 | 3.676 | 4.452 | 4.604 | 5.407 | 5.044 | 5.772 | 6.695 | 6.240 |
| Long-term debt | 6.030 | 5.484 | 5.120 | 4.780 | 4.422 | 4.788 | 0 | 0 | 69 | 223 | 10 | 238 | 0 | 0 |
| Short-term debt | 3.284 | 3.112 | 3.759 | 1.759 | 4.584 | 2.507 | 3.854 | 3.650 | 3.909 | 2.262 | 2.502 | 795 | 830 | 220 |
| Total debt | 9.314 | 8.596 | 8.878 | 6.539 | 9.006 | 7.295 | 3.854 | 3.650 | 3.977 | 2.485 | 2.512 | 1.033 | 830 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Olaf Hansen | Audit | 0 companies |
| Maimu Elisabeth Rumessen Jørgensen | Board of Directors | 0 companies |
| Karen Holgerson | Board of Directors | 0 companies |
| Arthur Louis Holgerson | Board of Directors | 0 companies |