| Revenue | DKK -184K | +40% |
| EBITDA | DKK -705K | -8% |
| Net profit | DKK 172K | -80% |
| Total assets | DKK 26,3M | +0% |
| Equity | DKK 26,3M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 47 | 17 | -81 | -87 | -107 | -95 | -68 | -66 | -146 | -141 | -108 | -132 | -184 |
| Staff expenses | -124 | -126 | -120 | -203 | -161 | -161 | -161 | -281 | -401 | -522 | -522 | -522 | -522 | -521 |
| EBITDA | -85 | 232 | 1.377 | -309 | -248 | -264 | -257 | -350 | -468 | -668 | -663 | -630 | -653 | -705 |
| Depreciation & amort. | -98 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | -182 | 232 | 1.377 | -309 | -248 | -264 | -257 | -360 | -478 | -678 | -673 | -630 | -653 | -705 |
| Net financials | 1.179 | 664 | 710 | 2.601 | 57 | 2.951 | 1.239 | 733 | -907 | 4.080 | -1.337 | 681 | 1.772 | 903 |
| Profit before tax | 985 | 896 | 2.087 | 2.292 | -191 | 2.688 | 982 | 374 | -1.385 | 3.402 | -2.010 | 51 | 1.118 | 198 |
| Tax | 240 | 217 | 514 | 539 | -40 | 596 | 217 | 79 | -0 | 451 | -3 | -423 | 250 | 26 |
| Net profit | 744 | 679 | 1.573 | 1.752 | -151 | 2.092 | 765 | 295 | -1.385 | 2.951 | -2.007 | 474 | 869 | 172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.350 | 24.790 | 25.298 | 34.664 | 32.894 | 32.739 | 33.846 | 34.527 | 32.106 | 33.391 | 28.677 | 26.932 | 26.303 | 26.346 |
| Equity | 33.200 | 32.379 | 32.452 | 32.704 | 30.954 | 32.245 | 32.511 | 32.705 | 29.620 | 31.571 | 26.614 | 26.888 | 26.257 | 26.306 |
| Long-term debt | 0 | 0 | 367 | 409 | 0 | 406 | 143 | 0 | 0 | 335 | 0 | 0 | 0 | 0 |
| Short-term debt | 127 | 52 | 45 | 1.551 | 1.940 | 88 | 1.193 | 1.822 | 2.486 | 1.482 | 2.062 | 44 | 46 | 39 |
| Total debt | 127 | 52 | 412 | 1.960 | 1.940 | 494 | 1.336 | 1.822 | 2.486 | 1.817 | 2.062 | 44 | 46 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Audit | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 33.3% | 33.3% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Larsen | Audit | 0 companies |
| Thomas Otto Rasmussen | Board of Directors | 0 companies |
| Palle Stig Andersen | Board of Directors | 0 companies |
| Christina Otto Jensen | Board of Directors | 0 companies |