| Revenue | DKK 9K | -183% |
| EBITDA | DKK 9K | +111% |
| Net profit | DKK 60K | -94% |
| Total assets | DKK 3,8M | -56% |
| Equity | DKK 3,7M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 34 | -4 | 4 | -11 | 19 | 447 | 7 | 11 | 10 | 12 | -11 | 9 |
| Staff expenses | -12 | -60 | -63 | -60 | -60 | -62 | -66 | -66 | -78 | -78 | -78 | -71 | -0 |
| EBITDA | -18 | -42 | -67 | -56 | -71 | -44 | 381 | -59 | -67 | -68 | -66 | -83 | 9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 |
| EBIT | -18 | -42 | -67 | -56 | -71 | -44 | 381 | -59 | -67 | -68 | -66 | -83 | 3 |
| Net financials | 315 | 273 | 412 | 729 | -292 | 620 | -227 | 626 | 1.189 | 1.683 | -277 | 1.183 | 81 |
| Profit before tax | 297 | 232 | 345 | 673 | -362 | 576 | 155 | 567 | 1.121 | 1.616 | -343 | 1.100 | 85 |
| Tax | 3 | 58 | 99 | 156 | -16 | 46 | 26 | 123 | 213 | 349 | 1 | 164 | 25 |
| Net profit | 294 | 201 | 243 | 520 | -347 | 530 | 128 | 445 | 904 | 1.270 | -344 | 936 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.595 | 2.363 | 2.747 | 3.136 | 3.728 | 4.862 | 4.415 | 4.977 | 6.628 | 8.333 | 8.668 | 8.574 | 3.794 |
| Equity | 1.109 | 1.310 | 1.552 | 2.072 | 1.725 | 2.256 | 2.384 | 2.829 | 3.732 | 4.907 | 4.563 | 5.499 | 3.709 |
| Long-term debt | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 483 | 1.054 | 1.194 | 1.064 | 2.002 | 2.606 | 2.031 | 2.148 | 2.896 | 3.426 | 4.105 | 3.074 | 84 |
| Total debt | 486 | 1.054 | 1.194 | 1.064 | 2.002 | 2.606 | 2.031 | 2.148 | 2.896 | 3.426 | 4.105 | 3.074 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2024 | — | — |
LE Audit | Audit | 2000 | — | — |
RJ | Audit | 1983 | — | — |
RG Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1987 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jørgensen | Management | 0 companies |
| Leif Eilert Skadberg | Audit | 0 companies |
| Regnar Jørgensen Staugaard | Audit | 0 companies |
| Rasmus Geerthsen | Management | 0 companies |
| Michael Holm Maach Hansen | Board of Directors | 0 companies |
| John Anders Sørensen | Board of Directors | 0 companies |
| Peder Friis Christensen | Board of Directors | 0 companies |
| Kristian Barslund | Board of Directors | 0 companies |