| Revenue | DKK -4K | -754% |
| EBITDA | DKK -4K | -754% |
| Net profit | DKK -4K | -728% |
| Total assets | DKK 43K | +0% |
| Equity | DKK -373K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 177 | 336 | -140 | 185 | -577 | 798 | -17 | -49 | -12 | -15 | 21 | 1 | -4 |
| Staff expenses | -440 | -429 | -404 | -313 | -294 | -316 | -160 | -24 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -276 | -252 | -68 | -453 | -109 | -893 | 638 | -1.241 | -49 | -12 | -15 | 21 | 1 | -4 |
| Depreciation & amort. | -26 | -13 | -5 | -0 | -8 | -8 | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -302 | -265 | -72 | -453 | -117 | -901 | 630 | -1.249 | -57 | -12 | -15 | 21 | 1 | -4 |
| Net financials | -126 | -126 | 87 | -54 | -54 | -54 | -9 | 1.200 | -0 | -0 | -0 | -0 | 0 | 0 |
| Profit before tax | -428 | -391 | 15 | -507 | -171 | -955 | 621 | -50 | -57 | -13 | -15 | 21 | 1 | -4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3 | -241 | 108 | -507 | -171 | -955 | 621 | -50 | -57 | -13 | -15 | 21 | 1 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.522 | 1.614 | 1.359 | 1.243 | 1.264 | 585 | 1.256 | 118 | 61 | 36 | 28 | 41 | 42 | 43 |
| Equity | -712 | -953 | -844 | -1.351 | -1.522 | -978 | -356 | -306 | -363 | -376 | -391 | -370 | -369 | -373 |
| Long-term debt | 0 | 1.800 | 1.800 | 1.800 | 1.800 | 300 | 300 | 300 | 300 | 407 | 407 | 407 | 407 | 407 |
| Short-term debt | 2.234 | 766 | 404 | 795 | 987 | 1.262 | 1.313 | 124 | 124 | 5 | 12 | 4 | 5 | 9 |
| Total debt | 2.234 | 2.566 | 2.204 | 2.595 | 2.787 | 1.562 | 1.613 | 424 | 424 | 412 | 419 | 410 | 412 | 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1984 | |
| Individual | 25.0% | 25.0% | 1984 | |
| Individual | 5.0% | 5.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Ole Johnsson | Audit | 0 companies |
| Ruth Kimer Larsen | Board of Directors | 0 companies |
| Ole Olsen | Board of Directors | 0 companies |
| Søren Bruno Lund Rasmussen | Board of Directors | 0 companies |