| Revenue | DKK -483K | +10% |
| EBITDA | DKK -483K | -10% |
| Net profit | DKK -571K | -8% |
| Total assets | DKK 3,6M | -2% |
| Equity | DKK 1,2M | -32% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -707 | 778 | 723 | -575 | 1.192 | 472 | 466 | 434 | 509 | -367 | -396 | -288 | -438 | -483 |
| Staff expenses | -0 | -150 | -150 | -120 | -90 | -120 | -120 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -598 | 628 | 573 | -695 | 1.102 | 352 | 346 | 434 | 389 | -367 | -396 | -288 | -438 | -483 |
| Depreciation & amort. | -54 | -54 | -54 | -54 | -83 | -83 | -99 | -127 | -70 | -99 | -99 | -99 | -99 | -99 |
| EBIT | -652 | 574 | 519 | -749 | 1.019 | 269 | 247 | 307 | 319 | -465 | -494 | -387 | -537 | -581 |
| Net financials | -194 | -91 | -1.131 | -103 | -70 | -81 | -26 | -32 | -30 | -41 | -31 | -19 | -14 | -9 |
| Profit before tax | -528 | 483 | -612 | -852 | 949 | 188 | 221 | 275 | 288 | -507 | -525 | -406 | -551 | -591 |
| Tax | -132 | 116 | -154 | -327 | 341 | 41 | 49 | 60 | 273 | -234 | 99 | -20 | -20 | -20 |
| Net profit | -396 | 368 | -457 | -525 | 608 | 147 | 173 | 214 | 16 | -273 | -624 | -386 | -531 | -571 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.889 | 7.893 | 6.990 | 5.955 | 6.354 | 6.073 | 6.060 | 6.112 | 5.900 | 4.748 | 3.983 | 3.810 | 3.689 | 3.598 |
| Equity | 4.588 | 4.806 | 4.199 | 3.599 | 4.009 | 3.956 | 3.978 | 3.693 | 3.653 | 3.324 | 2.700 | 2.314 | 1.783 | 1.211 |
| Long-term debt | -2.450 | 2.253 | 2.050 | 2.105 | 1.948 | 1.728 | 1.555 | 1.385 | 1.206 | 940 | 763 | 586 | 407 | 226 |
| Short-term debt | -304 | 265 | 635 | 251 | 275 | 227 | 315 | 763 | 639 | 316 | 252 | 662 | 1.271 | 1.951 |
| Total debt | -2.754 | 2.518 | 2.685 | 2.356 | 2.223 | 1.954 | 1.870 | 2.147 | 1.844 | 1.256 | 1.015 | 1.248 | 1.678 | 2.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Audit | Audit | 1984 | — | — |
HB Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Jørgensen | Audit | 0 companies |
| Hasse Brønnum Jensen | Management | 0 companies |
| Alice Magaret Dederding Dissing | Board of Directors | 0 companies |