| Revenue | DKK -262K | -737% |
| EBITDA | DKK -262K | -344% |
| Net profit | DKK 3,7M | +195% |
| Total assets | DKK 98,1M | +9% |
| Equity | DKK 80,3M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.301 | 548 | 231 | 507 | -2.535 | -153 | -6 | -118 | 93 | -121 | -153 | 43 | 41 | -262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -49 | -42 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.688 | 553 | 1.532 | 525 | -1.785 | -153 | -55 | -160 | 93 | -121 | -153 | 43 | -59 | -262 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.688 | 553 | 1.532 | 525 | -1.785 | -153 | -55 | -160 | 93 | -121 | -153 | 43 | -59 | -262 |
| Net financials | -6.565 | 11.376 | 5.589 | 8.208 | 1.708 | 7.093 | 4.908 | 16.370 | 5.395 | 3.312 | 11.212 | 2.239 | -2.925 | 4.485 |
| Profit before tax | -1.877 | 11.929 | 7.121 | 8.733 | -77 | 6.940 | 4.853 | 16.209 | 5.488 | 3.191 | 11.059 | 2.282 | -2.984 | 4.223 |
| Tax | -813 | 256 | 1.430 | -197 | -1.473 | 1.349 | -286 | -53 | -108 | 450 | 1.564 | 367 | 861 | 560 |
| Net profit | -1.064 | 11.672 | 5.691 | 8.930 | 1.396 | 5.591 | 5.139 | 16.262 | 5.596 | 2.741 | 9.495 | 1.915 | -3.846 | 3.663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.230 | 52.145 | 55.303 | 69.410 | 69.497 | 74.552 | 78.108 | 97.539 | 100.243 | 98.050 | 99.213 | 96.365 | 89.669 | 98.059 |
| Equity | 12.583 | 24.256 | 29.867 | 38.797 | 40.103 | 45.604 | 50.643 | 66.799 | 72.287 | 72.528 | 81.023 | 81.939 | 77.093 | 80.256 |
| Long-term debt | 4.227 | 4.263 | 4.260 | 15.275 | 19.777 | 15.616 | 15.382 | 18.320 | 20.143 | 17.060 | 10.076 | 7.376 | 4.297 | 3.671 |
| Short-term debt | 38.420 | 23.627 | 21.095 | 15.215 | 9.617 | 13.098 | 11.421 | 11.467 | 6.747 | 6.713 | 5.797 | 4.722 | 6.055 | 11.797 |
| Total debt | 42.647 | 27.889 | 25.355 | 30.490 | 29.394 | 28.714 | 26.803 | 29.787 | 26.890 | 23.774 | 15.873 | 12.099 | 10.351 | 15.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Karl Ole Sørrig | Audit | 0 companies |
| Lone Hede | Board of Directors | 0 companies |
| Jens Søndergaard Hede | Board of Directors | 0 companies |
| Jesper Møller Christensen | Board of Directors | 0 companies |
| Jørn Bundgaard Andersen | Board of Directors | 0 companies |