| Revenue | DKK -126K | -185% |
| EBITDA | DKK -126K | -185% |
| Net profit | DKK 1,1M | +1481% |
| Total assets | DKK 85,9M | +1% |
| Equity | DKK 61,2M | +1% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -67 | 1.492 | -42 | -2.179 | 13.001 | — | — | — | — | -43 | -22 | -24 | 148 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -67 | 1.492 | -42 | -2.179 | 13.001 | 1.111 | 1.668 | -200 | 3.945 | -43 | -22 | -24 | 148 | -126 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -67 | 1.492 | -42 | -2.179 | 13.001 | 1.111 | 1.668 | -200 | 3.945 | -43 | -22 | -24 | 148 | -126 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 294 | -79 | 461 | -13.425 | -149 | 455 | -95 | -486 | -67 | 2.069 | 890 | 2.991 | -136 | 1.283 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 226 | 1.413 | 420 | -15.604 | 12.853 | 2.967 | 1.573 | -686 | 3.878 | 2.026 | 868 | 2.968 | 12 | 1.157 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 105 | 6 | 114 | -0 | 2 | 1.484 | 55 | -273 | -296 | 55 | -136 | 51 | 94 | 26 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 121 | 1.407 | 305 | -15.604 | 12.850 | 1.484 | 1.518 | -413 | 4.174 | 1.971 | 1.004 | 2.917 | -82 | 1.131 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.062 | 55.612 | 55.681 | 45.015 | 46.463 | 57.672 | 59.219 | 59.940 | 64.170 | 82.578 | 85.834 | 85.797 | 85.372 | 85.881 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 40.387 | 43.720 | 43.525 | 28.921 | 29.827 | — | 41.214 | 41.489 | 45.063 | 62.241 | 63.883 | 64.464 | 60.700 | 61.232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 849 | 1.102 | 1.080 | 1.209 | 1.218 | 1.218 | 1.227 | 1.228 | 1.034 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.826 | 10.791 | 11.076 | 14.885 | 15.417 | 16.158 | 16.778 | 17.223 | 18.073 | 20.002 | 21.617 | 21.333 | 24.672 | 24.649 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.675 | 11.893 | 12.156 | 16.095 | 16.636 | 17.376 | 18.005 | 18.450 | 19.107 | 20.002 | 21.617 | 21.333 | 24.672 | 24.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH | Audit | 1992 | — | — |
IK | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hviid Josephsen | Audit | 0 companies |
| Ingvar Krøier Svendsen | Audit | 0 companies |
| Eva Maria Bukowski | Board of Directors | 0 companies |
| Thomas Mardahl Petersen | Chairman | 0 companies |
| Maiken Laursen | Board of Directors | 0 companies |
| Niels Gyde Poulsen | Chairman | 0 companies |
| Torben Korsbæk Koch | Chairman | 0 companies |
| Katarina Bente Boel Olsen | Board of Directors | 0 companies |
| Ulrik Olsen | Board of Directors | 0 companies |
| Winni Olsen | Board of Directors | 0 companies |
| Claus Bech Nielsen | Board of Directors | 0 companies |