| Revenue | DKK 117K | — |
| EBITDA | DKK 103K | +48% |
| Net profit | DKK 81K | +45% |
| Total assets | DKK 402K | +17% |
| Equity | DKK 319K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | 89 | 64 | 35 | 47 | -7 | 62 | 53 | 34 | 64 | 23 | 53 | — | 117 |
| Staff expenses | -9 | -7 | -3 | -0 | -0 | -2 | -0 | -0 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -81 | 82 | 33 | 35 | 47 | -5 | 62 | 53 | 41 | 64 | 23 | 53 | 70 | 103 |
| Depreciation & amort. | 32 | 32 | -47 | -47 | -47 | -47 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -114 | 50 | -14 | -12 | -0 | -52 | 16 | 53 | 41 | 64 | 23 | 53 | 70 | 103 |
| Net financials | -6 | -5 | -10 | -9 | -7 | -7 | -9 | -10 | -6 | -7 | -10 | -4 | 1 | 0 |
| Profit before tax | -78 | 44 | -20 | -14 | -7 | -59 | 7 | 43 | 35 | 56 | 13 | 49 | 71 | 103 |
| Tax | 21 | 8 | 2 | 3 | -1 | -13 | 2 | 10 | 8 | 13 | 4 | 11 | 16 | 23 |
| Net profit | -99 | 36 | -22 | -17 | -5 | -46 | 6 | 34 | 28 | 44 | 9 | 38 | 56 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 339 | 370 | 353 | 349 | 301 | 314 | 330 | 271 | 314 | 304 | 295 | 343 | 402 |
| Equity | 198 | 186 | 116 | 99 | 93 | 48 | 53 | 87 | 114 | 158 | 167 | 205 | 261 | 319 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 133 | 153 | 254 | 254 | 256 | 254 | 260 | 244 | 157 | 156 | 137 | 89 | 82 | 83 |
| Total debt | 133 | 153 | 254 | 254 | 256 | 254 | 260 | 244 | 157 | 156 | 137 | 89 | 82 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Audit | Audit | 2007 | — | — |
| 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 | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Margrethe Bech | Audit | 0 companies |
| Henning Pedersen | Board of Directors | 0 companies |
| Lars Hansen | Board of Directors | 0 companies |
| Frank Tarp Hansen | Board of Directors | 0 companies |