| Revenue | DKK -69K | -22% |
| EBITDA | DKK -69K | +22% |
| Net profit | DKK -241K | -130% |
| Total assets | DKK 9,4M | -3% |
| Equity | DKK 3,3M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | 64 | — | — | -60 | -56 | -67 | -56 | -57 | -66 | -56 | -56 | -89 | -69 |
| Staff expenses | -3 | -3 | -0 | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -68 | 67 | 0 | 0 | -61 | -57 | -67 | -56 | -57 | -66 | -56 | -56 | -89 | -69 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -68 | 67 | 0 | 0 | -61 | -57 | -67 | -56 | -57 | -66 | -56 | -56 | -89 | -69 |
| Net financials | 398 | -1.322 | 0 | 0 | -531 | 517 | 154 | 5 | -60 | 1.533 | -995 | 370 | 899 | -172 |
| Profit before tax | 330 | -904 | 0 | 0 | -592 | 460 | 87 | -51 | -116 | 1.467 | -1.051 | 314 | 810 | -241 |
| Tax | -0 | -0 | -0 | -0 | -132 | 101 | 19 | -11 | -26 | 323 | -231 | 231 | 16 | -0 |
| Net profit | 330 | -904 | 0 | 0 | -460 | 359 | 68 | -40 | -91 | 1.145 | -820 | 83 | 794 | -241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.713 | 6.669 | 0 | 0 | 7.599 | 7.907 | 7.923 | 7.830 | 8.085 | 9.529 | 8.598 | 8.926 | 9.669 | 9.357 |
| Equity | 1.118 | 1.974 | 0 | 0 | 2.584 | 2.892 | 2.908 | 2.815 | 2.670 | 3.759 | 2.883 | 2.908 | 3.644 | 3.342 |
| Long-term debt | 1.680 | -4.000 | 0 | 0 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 4.254 | 4.000 | 4.000 | 4.000 | 4.000 |
| Short-term debt | 915 | -695 | 0 | 0 | 1.015 | 1.015 | 1.015 | 1.015 | 1.415 | 1.515 | 1.715 | 2.018 | 2.025 | 2.015 |
| Total debt | 2.595 | -4.695 | 0 | 0 | 5.015 | 5.015 | 5.015 | 5.015 | 5.415 | 5.769 | 5.715 | 6.018 | 6.025 | 6.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fisker Christensen | Audit | 0 companies |
| Morten Laursen | Board of Directors | 0 companies |
| Hans Andreas Schaldemose | Board of Directors | 0 companies |
| Alan Simpson | Board of Directors | 0 companies |
| Ole Lykke Ravnsbo | Chairman | 0 companies |