| Revenue | DKK -362K | -9% |
| EBITDA | DKK -486K | +10% |
| Net profit | DKK 229K | -65% |
| Total assets | DKK 14,7M | +1% |
| Equity | DKK 14,6M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 116 | 360 | 293 | 176 | 78 | 66 | 301 | -179 | -599 | -278 | -398 | -362 |
| Staff expenses | -1 | -5 | -4 | -157 | -196 | -198 | -250 | -265 | -227 | -321 | -290 | -140 | -124 |
| EBITDA | 12 | 111 | -79 | 136 | -20 | -121 | -184 | 36 | -407 | -921 | -568 | -538 | -486 |
| Depreciation & amort. | -167 | -171 | -169 | -70 | -45 | -45 | -64 | -2 | -37 | -29 | -0 | -0 | -42 |
| EBIT | -155 | -60 | -248 | 66 | -65 | -165 | -249 | 34 | -443 | -950 | -568 | -538 | -528 |
| Net financials | 474 | 277 | 404 | 336 | 15 | 640 | 2.323 | -860 | 663 | 451 | 428 | 1.201 | 668 |
| Profit before tax | 319 | 217 | 156 | 402 | -49 | 475 | 2.074 | -791 | 220 | -499 | -140 | 663 | 140 |
| Tax | 17 | 70 | 42 | 48 | 27 | 28 | 18 | 52 | -59 | 30 | -0 | -0 | -90 |
| Net profit | 302 | 147 | 114 | 353 | -77 | 446 | 2.056 | -843 | 279 | -529 | -140 | 663 | 229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.408 | 13.633 | 13.724 | 14.041 | 13.895 | 13.681 | 15.733 | 14.698 | 15.096 | 14.285 | 14.047 | 14.457 | 14.662 |
| Equity | 13.056 | 13.106 | 13.027 | 13.380 | 13.110 | 13.455 | 15.408 | 14.459 | 14.628 | 13.985 | 13.731 | 14.395 | 14.624 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 289 | 489 | 680 | 657 | 785 | 225 | 325 | 239 | 468 | 300 | 315 | 63 | 38 |
| Total debt | 289 | 489 | 680 | 657 | 785 | 225 | 325 | 239 | 468 | 300 | 315 | 63 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 1984 | — | — |
NB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Rasmussen | Audit | 0 companies |
| Nina Bøegh-Petersen | Management | 0 companies |
| Tine Bøegh-Petersen | Board of Directors | 0 companies |