| Revenue | DKK 2,3M | -14% |
| EBITDA | DKK -1,8M | -152% |
| Net profit | DKK -4,8M | -734% |
| Total assets | DKK 121,7M | -5% |
| Equity | DKK 106,9M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6.512 | -1.932 | -429 | -131 | -11 | -12 | -12 | -15 | -43 | 1.990 | 2.552 | 2.714 | 2.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6.512 | -1.932 | -429 | -131 | -11 | -12 | -12 | -15 | -43 | 3.678 | 2.283 | 3.489 | -1.800 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6.512 | -1.932 | -429 | -131 | -11 | -12 | -12 | -15 | -43 | 3.678 | 2.283 | 3.489 | -1.800 |
| Net financials | -2.589 | -6.407 | 648 | 2.053 | 2.636 | 7.285 | 7.489 | 3.560 | 8.101 | 5.420 | 3.615 | -1.163 | -2.069 | -4.712 |
| Profit before tax | -2.594 | -6.417 | 172 | 1.624 | 2.505 | 7.274 | 7.477 | 3.548 | 8.086 | 5.377 | 7.293 | 1.039 | 1.420 | -6.511 |
| Tax | 556 | 559 | 398 | 262 | 304 | 325 | -2 | -2 | -6 | 139 | 1.971 | 430 | 656 | -1.668 |
| Net profit | -3.150 | -6.976 | -226 | 1.362 | 2.201 | 6.950 | 7.479 | 3.550 | 8.092 | 5.238 | 5.322 | 609 | 764 | -4.843 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.940 | 70.868 | 69.645 | 71.356 | 73.171 | 80.098 | 87.300 | 90.850 | 100.527 | 107.468 | 123.472 | 130.074 | 128.659 | 121.690 |
| Equity | 76.501 | 69.525 | 69.298 | 70.661 | 72.862 | 79.811 | 87.290 | 90.840 | 98.932 | 105.077 | 110.399 | 111.008 | 111.772 | 106.928 |
| Long-term debt | 434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.546 | 14.101 | 13.607 | 12.841 |
| Short-term debt | 5 | 1.344 | 346 | 695 | 310 | 286 | 10 | 10 | 1.595 | 2.390 | 4.392 | 2.908 | 1.053 | 879 |
| Total debt | 439 | 1.344 | 346 | 695 | 310 | 286 | 10 | 10 | 1.595 | 2.390 | 10.938 | 17.009 | 14.660 | 13.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC | Audit | 2005 | — | — |
SE Management | Management | 1984 | — | — |
EG Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Carlo Møller Larsen | Audit | 0 companies |
| Svend Erik Gørboe | Management | 0 companies |
| Egon Gejsing Bruun | Management | 0 companies |
| Gitte Bruun | Board of Directors | 0 companies |