| Revenue | DKK -369K | -39% |
| EBITDA | DKK -369K | +39% |
| Net profit | DKK 1,2M | +2% |
| Total assets | DKK 17,8M | +3% |
| Equity | DKK 16,1M | +7% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -63 | -8 | -187 | -204 | -242 | -280 | -528 | -328 | -448 | -472 | -606 | -369 |
| Staff expenses | -82 | -860 | -194 | -148 | -443 | -449 | -447 | -409 | -611 | -555 | -136 | -2 | -0 |
| EBITDA | -125 | -923 | -202 | -335 | -647 | -692 | -727 | -937 | -939 | -1.004 | -608 | -608 | -369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -125 | -923 | -202 | -335 | -662 | -722 | -727 | -937 | -939 | -1.004 | -608 | -608 | -369 |
| Net financials | 2.029 | 2.194 | 1.546 | -1.502 | 546 | 2.763 | -78 | 2.532 | -3.284 | 4.082 | -1.332 | 1.802 | 1.674 |
| Profit before tax | 1.905 | 1.272 | 1.345 | -1.837 | -116 | 2.041 | -805 | 1.595 | -4.223 | 3.078 | -1.940 | 1.194 | 1.305 |
| Tax | 231 | 242 | 305 | 420 | -0 | -0 | 23 | 47 | -0 | 349 | -0 | -0 | 89 |
| Net profit | 1.674 | 1.030 | 1.040 | -2.257 | -116 | 2.041 | -827 | 1.549 | -4.223 | 2.729 | -1.940 | 1.194 | 1.217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.955 | 17.763 | 17.788 | 15.817 | 16.618 | 18.921 | 18.084 | 20.174 | 16.681 | 19.540 | 16.596 | 17.329 | 17.788 |
| Equity | 16.750 | 17.684 | 17.673 | 15.318 | 15.101 | 17.039 | 16.106 | 17.546 | 13.213 | 15.829 | 13.889 | 14.965 | 16.060 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 64 | 0 | 0 | 0 | 0 |
| Short-term debt | 204 | 80 | 115 | 498 | 1.517 | 1.883 | 1.978 | 2.611 | 3.404 | 3.712 | 2.707 | 2.364 | 1.707 |
| Total debt | 204 | 80 | 115 | 498 | 1.517 | 1.883 | 1.978 | 2.627 | 3.468 | 3.712 | 2.707 | 2.364 | 1.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Audit | Audit | 1983 | — | — |
HF Audit | Audit | 1999 | — | — |
TF Management | Management | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Byrgesen | Audit | 0 companies |
| Hans Frederik Carøe | Audit | 0 companies |
| Tom Frederik Paludan | Management | 0 companies |
| Christian Henri Leroy | Board of Directors | 0 companies |
| Stein Schjærven | Board of Directors | 0 companies |
| David Liang | Board of Directors | 0 companies |