| Revenue | DKK -32K | -9% |
| EBITDA | DKK -132K | -38% |
| Net profit | DKK 189K | -67% |
| Total assets | DKK 5,6M | -3% |
| Equity | DKK 5,6M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | -37 | -36 | -40 | -37 | -41 | -56 | -63 | -66 | -82 | -73 | -74 | -35 | -32 |
| Staff expenses | -91 | -91 | -93 | -94 | -91 | -87 | -81 | -81 | -80 | -80 | -80 | -80 | -60 | -100 |
| EBITDA | -141 | -128 | -129 | -134 | -128 | -128 | -138 | -144 | -146 | -162 | -153 | -154 | -95 | -132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -141 | -128 | -129 | -134 | -128 | -128 | -138 | -144 | -146 | -162 | -153 | -154 | -95 | -132 |
| Net financials | 521 | 213 | 612 | 52 | 457 | 278 | -71 | 513 | 339 | 393 | -898 | 425 | 676 | 321 |
| Profit before tax | 380 | 85 | 483 | -82 | 329 | 150 | -208 | 369 | 192 | 232 | -1.050 | 271 | 581 | 189 |
| Tax | 95 | 21 | 118 | -17 | 72 | 33 | -0 | 36 | 42 | 51 | 1 | -0 | 3 | -0 |
| Net profit | 285 | 64 | 365 | -65 | 257 | 117 | -208 | 333 | 150 | 181 | -1.051 | 271 | 578 | 189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.082 | 13.590 | 12.893 | 11.211 | 10.466 | 9.578 | 8.370 | 7.703 | 7.456 | 7.229 | 5.773 | 5.643 | 5.793 | 5.618 |
| Equity | 13.630 | 13.289 | 12.843 | 11.158 | 10.416 | 9.533 | 8.325 | 7.658 | 7.405 | 7.182 | 5.728 | 5.596 | 5.771 | 5.557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 453 | 301 | 50 | 53 | 51 | 45 | 45 | 45 | 51 | 47 | 45 | 47 | 22 | 61 |
| Total debt | 453 | 301 | 50 | 53 | 51 | 45 | 45 | 45 | 51 | 47 | 45 | 47 | 22 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Audit | Audit | 1996 | — | — |
EP Audit | Audit | 1992 | — | — |
LB Management | Management | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 66.7% | 2024 | |
| Individual | 10.0% | 5.0% | 1985 | |
| Individual | 10.0% | 5.0% | 1985 | |
| Individual | 10.0% | 5.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| John Voigt | Audit | 0 companies |
| Egon Pedersen | Audit | 0 companies |
| Leif Benny Dalsgaard Petersen | Management | 0 companies |