| Revenue | DKK -45K | -29% |
| EBITDA | DKK -105K | +15% |
| Net profit | DKK 38K | -74% |
| Total assets | DKK 5,6M | -1% |
| Equity | DKK 5,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | -41 | -37 | -57 | -52 | -52 | -64 | -53 | -46 | -48 | -48 | -44 | -63 | -45 |
| Staff expenses | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -60 |
| EBITDA | -106 | -101 | -97 | -117 | -112 | -112 | -124 | -113 | -106 | -108 | -108 | -104 | -123 | -105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | -101 | -97 | -117 | -112 | -112 | -124 | -113 | -106 | -108 | -108 | -104 | -123 | -105 |
| Net financials | 321 | 122 | 100 | 6 | 175 | 176 | -208 | 338 | 22 | 283 | -605 | 368 | 386 | 153 |
| Profit before tax | 215 | 20 | 3 | -111 | 63 | 64 | -333 | 226 | -84 | 175 | -713 | 264 | 267 | 49 |
| Tax | 54 | 18 | -9 | 2 | -2 | 14 | -73 | 50 | -18 | 38 | -157 | 58 | 118 | 11 |
| Net profit | 161 | 2 | 12 | -113 | 65 | 50 | -260 | 176 | -65 | 136 | -556 | 206 | 148 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.496 | 6.415 | 6.360 | 6.193 | 6.234 | 6.263 | 5.986 | 6.020 | 5.900 | 5.982 | 5.367 | 5.533 | 5.608 | 5.578 |
| Equity | 6.380 | 6.334 | 6.297 | 6.184 | 6.198 | 6.196 | 5.883 | 6.006 | 5.885 | 5.966 | 5.353 | 5.502 | 5.590 | 5.560 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 81 | 63 | 9 | 36 | 68 | 103 | 14 | 15 | 15 | 14 | 31 | 18 | 18 |
| Total debt | 116 | 81 | 63 | 9 | 36 | 68 | 103 | 14 | 15 | 15 | 14 | 31 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Management | Management | 1984 | — | — |
EC Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Rossen Nissen | Management | 0 companies |
| Eigil Christesen | Management | 0 companies |
| Carlo Mathias Jensen | Board of Directors | 0 companies |
| Erik Haldskov Jensen | Board of Directors | 0 companies |
| Ib Meineche | Board of Directors | 0 companies |
| Jesper Eriksen | Board of Directors | 0 companies |
| Hanne Eriksen | Board of Directors | 0 companies |
| Knud Erik Christesen | Board of Directors | 0 companies |
| Morten Kusk Eriksen | Board of Directors | 0 companies |
| Mogens Krustrup Andersen | Board of Directors | 0 companies |