| Revenue | — | — |
| EBITDA | DKK -26K | +25% |
| Net profit | DKK 6,9M | -18% |
| Total assets | DKK 73,1M | +17% |
| Equity | DKK 49,4M | +14% |
| Employees | 0 | — |
| Item | 2000 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -10 | -10 | -11 | -11 | -11 | -17 | -93 | — | -695 | -14 | -108 | -109 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -10 | -10 | -11 | -11 | -11 | -17 | -93 | — | -695 | -14 | -108 | -109 | -35 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -10 | -10 | -11 | -11 | -11 | -17 | -93 | — | -695 | -14 | -108 | -109 | -35 | -26 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.546 | 3.517 | 3.168 | 4.056 | -4.811 | -744 | -4.953 | 0 | 7.516 | 11.248 | -10.446 | 2.329 | 8.479 | 6.946 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.535 | 3.507 | 3.157 | 4.045 | -4.822 | -761 | -5.045 | — | 6.821 | 11.234 | -10.554 | 2.221 | 8.443 | 6.920 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -127 | -34 | -40 | -32 | -0 | -0 | -0 | -0 | 26 | 150 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.662 | 3.541 | 3.197 | 4.077 | -4.822 | -761 | -5.045 | — | 6.795 | 11.084 | -10.554 | 2.221 | 8.443 | 6.920 |
| Item | 2000 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.582 | 34.844 | 38.140 | 42.345 | 37.739 | 37.106 | 31.837 | 0 | 47.048 | 102.920 | 50.327 | 52.899 | 62.719 | 73.074 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.613 | 20.155 | 23.352 | 27.429 | 22.607 | 21.846 | 16.800 | — | 32.237 | 43.321 | 32.767 | 34.988 | 43.431 | 49.351 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.968 | 14.689 | 14.789 | 14.916 | 15.132 | 15.260 | 15.036 | 0 | 14.811 | 59.598 | 17.560 | 17.911 | 19.288 | 23.723 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.968 | 14.689 | 14.789 | 14.916 | 15.132 | 15.260 | 15.036 | 0 | 14.811 | 59.598 | 17.560 | 17.911 | 19.288 | 23.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 1984 | — | — |
RA Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Marius Jensen | Audit | 0 companies |
| Ruth Andersen | Management | 0 companies |
| Hans Henrik Tranholm Gram | Board of Directors | 0 companies |
| Kaj Frederiksen | Board of Directors | 0 companies |
| Niels Peder Opstrup | Board of Directors | 0 companies |
| Willy Overgaard Christiansen | Board of Directors | 0 companies |
| Mogens Frisk Andersen | Board of Directors | 0 companies |