| Revenue | DKK 83K | -22% |
| EBITDA | DKK -524K | -3% |
| Net profit | DKK -518K | -9% |
| Total assets | DKK 1,7M | -23% |
| Equity | DKK 1,6M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 530 | 645 | 520 | 836 | 662 | 736 | 885 | 830 | 839 | 523 | 392 | 434 | 107 | 83 |
| Staff expenses | -381 | -317 | -492 | -491 | -472 | -414 | -414 | -292 | -290 | -284 | -285 | -240 | -293 | -615 | -607 |
| EBITDA | 9 | 213 | 153 | 29 | 364 | 248 | 463 | 593 | 541 | 555 | 238 | 152 | 141 | -507 | -524 |
| Depreciation & amort. | 83 | -55 | -83 | -83 | -80 | -16 | 70 | -13 | -11 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | 157 | 70 | -54 | 283 | 232 | 392 | 580 | 530 | 551 | 238 | 152 | 141 | -507 | -524 |
| Net financials | -65 | -50 | 180 | 114 | 113 | 40 | 161 | -305 | 99 | 10 | -17 | -13 | 11 | 30 | 3 |
| Profit before tax | -139 | 107 | 250 | 60 | 397 | 271 | 554 | 275 | 629 | 562 | 221 | 138 | 153 | -476 | -518 |
| Tax | -0 | -0 | 1 | 2 | 66 | 59 | 122 | 64 | 141 | 125 | 50 | 31 | 34 | -0 | -0 |
| Net profit | -171 | 107 | 248 | 58 | 331 | 212 | 432 | 211 | 488 | 436 | 171 | 108 | 119 | -476 | -518 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.420 | 1.599 | 1.754 | 1.808 | 2.248 | 2.759 | 2.985 | 3.111 | 3.615 | 3.177 | 2.591 | 2.636 | 2.780 | 2.216 | 1.698 |
| Equity | 1.304 | — | 1.660 | 1.717 | 2.048 | 2.260 | 2.692 | 2.904 | 3.337 | 2.774 | 2.445 | 2.503 | 2.621 | 2.145 | 1.627 |
| Long-term debt | 0 | 0 | 1 | 2 | 66 | 59 | 122 | 64 | 141 | 125 | 50 | 0 | 0 | 0 | 0 |
| Short-term debt | 115 | 187 | 93 | 89 | 134 | 439 | 171 | 144 | 136 | 278 | 96 | 134 | 159 | 71 | 71 |
| Total debt | 115 | 187 | 95 | 91 | 200 | 499 | 292 | 208 | 277 | 403 | 146 | 134 | 159 | 71 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| John Voigt | Audit | 0 companies |
| Per Michael Ipsen | Board of Directors | 0 companies |
| Jannie Carina Dam Ravn | Board of Directors | 0 companies |
| Regitze Dorothea Møllgaard Holden Knudsen | Board of Directors | 0 companies |
| Mikael Jørgensen | Board of Directors | 0 companies |