| Revenue | DKK 0 | — |
| EBITDA | DKK -17K | +38% |
| Net profit | DKK -80K | -111% |
| Total assets | DKK 5M | -4% |
| Equity | DKK 4,9M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 96 | 101 | 91 | 108 | 32 | 23 | -89 | -19 | -23 | -28 | -16 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -35 | 31 | 30 | 4 | 20 | 32 | 23 | -89 | -19 | -23 | -28 | -16 | -27 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | 31 | 30 | 4 | 20 | 32 | 23 | -89 | -19 | -23 | -28 | -16 | -27 | -17 |
| Net financials | 34 | 101 | 349 | 425 | -96 | 224 | 88 | 383 | 46 | 895 | -489 | 475 | 942 | -86 |
| Profit before tax | -2 | 133 | 379 | 429 | -76 | 256 | 111 | 295 | 27 | 872 | 517 | 459 | 915 | -103 |
| Tax | -1 | 11 | 95 | 106 | -4 | 58 | 14 | -16 | 6 | 192 | -0 | -0 | 187 | -23 |
| Net profit | -1 | 121 | 284 | 322 | -72 | 199 | 97 | 311 | 21 | 680 | -517 | 459 | 728 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.485 | 4.459 | 4.696 | 4.950 | 4.692 | 4.824 | 4.767 | 4.222 | 4.135 | 4.859 | 4.070 | 4.415 | 5.206 | 4.991 |
| Equity | 3.562 | 3.586 | 3.770 | 3.992 | 3.921 | 4.019 | 4.013 | 4.218 | 4.131 | 4.700 | 4.070 | 4.415 | 5.083 | 4.942 |
| Long-term debt | 755 | 754 | 799 | 855 | 750 | 750 | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 117 | 119 | 128 | 103 | 21 | 55 | 4 | 4 | 4 | 159 | 0 | 0 | 123 | 49 |
| Total debt | 872 | 873 | 927 | 958 | 771 | 805 | 754 | 4 | 4 | 159 | 0 | 0 | 123 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Erling Berchtold Rasmussen | Audit | 0 companies |
| Birgit Ann-Dorthe Wichmann | Board of Directors | 0 companies |
| Michael Wichmann | Board of Directors | 0 companies |
| Ole Hansen | Board of Directors | 0 companies |
| Flemming Andersen | Board of Directors | 0 companies |
| Gunnar Nielsen | Board of Directors | 0 companies |