| Revenue | DKK 125K | -15% |
| EBITDA | DKK 4K | -93% |
| Net profit | DKK 117K | -78% |
| Total assets | DKK 8,1M | +1% |
| Equity | DKK 8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 4 | 14 | 0 | 0 | 0 | -19 | -107 | 24 | 24 | -34 | 78 | 148 | 125 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -269 | -0 | -91 | -0 | -91 | -122 |
| EBITDA | -61 | -88 | -101 | -28 | -42 | -348 | -355 | -107 | -249 | 23 | -125 | 78 | 58 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -8 | -2 | -2 | -2 | -2 |
| EBIT | -61 | -88 | -101 | -28 | -42 | -348 | -355 | -107 | -251 | 15 | -127 | 77 | 56 | 2 |
| Net financials | 174 | -192 | -227 | -355 | 33 | -452 | -129 | 25 | 20 | 272 | -574 | 653 | 495 | 149 |
| Profit before tax | 113 | 389 | 400 | 562 | -8 | 266 | -483 | -82 | -231 | 287 | -701 | 729 | 550 | 151 |
| Tax | 7 | -9 | 52 | 146 | -16 | 37 | -91 | 4 | -16 | -0 | -13 | -0 | 14 | 34 |
| Net profit | 106 | 398 | 348 | 417 | 8 | 229 | -392 | -86 | -214 | 287 | -688 | 729 | 537 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.811 | 7.195 | 7.590 | 8.157 | 8.036 | 8.190 | 7.690 | 7.521 | 7.302 | 7.618 | 6.929 | 7.593 | 8.039 | 8.116 |
| Equity | 6.605 | 7.003 | 7.351 | 7.768 | 7.775 | 7.955 | 7.563 | 7.477 | 7.263 | 7.549 | 6.804 | 7.477 | 7.954 | 8.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 54 | 121 | 275 | 152 | 125 | 128 | 44 | 39 | 68 | 125 | 116 | 84 | 105 |
| Total debt | 61 | 54 | 121 | 275 | 152 | 125 | 128 | 44 | 39 | 68 | 125 | 116 | 84 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — | |
| Audit | 1997 | — | — | |
Rr | Audit | 2002 | — | — |
MR Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Valdemar Nordenbæk Jørgensen | Audit | 0 companies |
| Revisco Registrerede Revisorer FRR | Audit | 0 companies |
| Reg. revisor Niels Hansen | Audit | 0 companies |
| MULTI REVISION | Audit | 0 companies |
| Anni Høirup | Board of Directors | 0 companies |
| Jens Iversen | Board of Directors | 0 companies |
| Martin Høirup | Board of Directors | 0 companies |
| Lars Dalgård Høirup | Board of Directors | 0 companies |
| René Bo Rasmussen | Board of Directors | 0 companies |