| Revenue | DKK -1,4M | +681% |
| EBITDA | DKK -1,5M | -441% |
| Net profit | DKK -18,9M | -383% |
| Total assets | DKK 94,2M | -18% |
| Equity | DKK 17,4M | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -341 | -225 | -142 | 77 | -275 | -109 | -184 | -1.436 |
| Staff expenses | -0 | -0 | -360 | -400 | -403 | -400 | -350 | -0 | -200 | -360 | -100 | -100 | -100 | -100 |
| EBITDA | 1.030 | -917 | -608 | 709 | 527 | 1.482 | -691 | -225 | -342 | -283 | -375 | -209 | -284 | -1.536 |
| Depreciation & amort. | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.015 | -917 | -608 | 709 | 527 | 1.482 | -691 | -225 | -342 | -283 | -375 | -209 | -284 | -1.536 |
| Net financials | 719 | 5.417 | 11.611 | 17.421 | 1.729 | 15.090 | -3.059 | -619 | 12.327 | 39.008 | 5.776 | 4.757 | 8.886 | -18.819 |
| Profit before tax | 233 | 4.590 | 11.053 | 16.809 | 1.028 | 14.508 | -3.607 | -806 | 11.996 | 38.694 | 5.413 | 4.561 | 8.679 | -19.003 |
| Tax | 54 | 1.004 | 2.835 | 3.620 | -113 | 2.089 | 19 | 24 | 1.570 | 8.374 | 1.156 | 934 | 2.002 | -123 |
| Net profit | 180 | 3.586 | 8.219 | 13.189 | 1.141 | 12.419 | -3.627 | -831 | 10.426 | 30.320 | 4.256 | 3.627 | 6.677 | -18.880 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.617 | 56.368 | 66.709 | 82.701 | 75.570 | 87.358 | 81.126 | 78.558 | 89.974 | 119.418 | 102.787 | 105.990 | 114.298 | 94.234 |
| Equity | 52.535 | 55.371 | 61.590 | 73.895 | 73.037 | 85.456 | 79.829 | 78.470 | 88.355 | 86.675 | 30.932 | 29.558 | 36.235 | 17.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.353 | 8.044 | 520 | 218 | 1.654 | 0 |
| Short-term debt | 3.082 | 996 | 5.119 | 8.805 | 2.533 | 1.902 | 1.296 | 88 | 266 | 24.699 | 71.335 | 76.214 | 76.408 | 76.879 |
| Total debt | 3.082 | 996 | 5.119 | 8.805 | 2.533 | 1.902 | 1.296 | 88 | 1.618 | 32.742 | 71.855 | 76.432 | 78.063 | 76.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1985 | — | — |
RN Audit | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inor Holding II ApS | Company | 66.7% | 66.7% | 2021 |
Inor Invest ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 20.0% | 20.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Sørensen | Management | 0 companies |
| REVISION NORD A/S | Audit | 0 companies |
| Jesper Wilhelm Bo Langsted | Board of Directors | 0 companies |
| Kamma Maagaard | Chairman | 0 companies |