| Revenue | DKK -17K | +8% |
| EBITDA | DKK -17K | -8% |
| Net profit | DKK 1,5M | -35% |
| Total assets | DKK 21,8M | +6% |
| Equity | DKK 21,8M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -19 | -18 | -9 | -13 | -14 | -16 | -11 | -11 | 0 | 0 | 0 | -16 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -19 | -18 | -9 | -13 | -14 | -16 | -11 | -11 | -11 | -10 | -11 | -16 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -19 | -18 | -9 | -13 | -14 | -16 | -11 | -11 | -11 | -10 | -11 | -16 | -17 |
| Net financials | 1.546 | 815 | 697 | 294 | -840 | 301 | -245 | 677 | -123 | 1.536 | 20 | 913 | 2.546 | 1.739 |
| Profit before tax | 314 | 796 | 679 | 285 | -853 | 287 | -261 | 666 | -135 | 1.526 | 10 | 902 | 2.530 | 1.722 |
| Tax | 56 | 206 | 273 | 280 | -187 | 172 | -57 | 124 | -78 | 253 | -106 | 450 | 239 | 227 |
| Net profit | 258 | 590 | 405 | 5 | -665 | 114 | -204 | 541 | -56 | 1.273 | 116 | 451 | 2.291 | 1.495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.999 | 15.987 | 16.772 | 16.574 | 16.520 | 15.847 | 15.643 | 16.217 | 16.129 | 19.966 | 18.541 | 18.748 | 20.540 | 21.825 |
| Equity | 15.494 | 15.987 | 16.393 | 16.398 | 15.733 | 15.847 | 15.643 | 16.185 | 16.129 | 17.402 | 17.518 | 17.969 | 20.260 | 21.755 |
| Long-term debt | 0 | 0 | 0 | 0 | 787 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 505 | 0 | 379 | 176 | -0 | 0 | 0 | 0 | 0 | 2.564 | 1.023 | 779 | 280 | 70 |
| Total debt | 505 | 0 | 379 | 176 | 787 | 0 | 0 | 32 | 0 | 2.564 | 1.023 | 779 | 280 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Audit | Audit | 1985 | — | — |
TB | Audit | 1985 | — | — |
HJ Management | Management | 1985 | — | — |
EB Management | Management | 1985 | — | — |
HB Audit | Audit | 1985 | — | — |
BK Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Peter Møiniche | Audit | 0 companies |
| Thomas Benedictsen-Nislev | Audit | 0 companies |
| Harry Jørn Wiingaard | Management | 0 companies |
| Elise Bundgaard | Management | 0 companies |
| Hardy Bang | Audit | 0 companies |
| Bente Kortemose | Management | 0 companies |
| Bente Ammy Bisborg | Board of Directors | 0 companies |
| Nils-Erik Kallmayer | Chairman | 0 companies |
| Pia Kallmayer | Board of Directors | 0 companies |