| Revenue | DKK -14K | -1% |
| EBITDA | DKK -14K | +1% |
| Net profit | DKK -217K | -251% |
| Total assets | DKK 239K | -47% |
| Equity | DKK 107K | -67% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -15 | -17 | -16 | -23 | -224 | -30 | -21 | -11 | -22 | -12 | -13 | -14 | -14 |
| Staff expenses | -30 | -30 | -30 | -30 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -45 | -47 | -46 | -53 | -224 | -30 | -21 | -11 | -22 | -12 | -13 | -14 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -45 | -47 | -46 | -53 | -224 | -30 | -21 | -11 | -22 | -12 | -13 | -14 | -14 |
| Net financials | 106 | -95 | 46 | -24 | -3 | 15 | -15 | 37 | 17 | 110 | 74 | 165 | -48 | -203 |
| Profit before tax | 62 | -140 | -0 | -69 | -55 | -209 | -45 | 16 | 6 | 88 | 62 | 152 | -62 | -217 |
| Tax | 16 | -34 | 4 | -15 | -13 | 64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 47 | -106 | -4 | -54 | -43 | -273 | -45 | 16 | 6 | 88 | 62 | 152 | -62 | -217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 665 | 520 | 516 | 462 | 409 | 207 | 172 | 188 | 184 | 272 | 346 | 499 | 454 | 239 |
| Equity | 587 | 480 | 476 | 422 | 379 | 107 | 61 | 77 | 83 | 172 | 233 | 386 | 324 | 107 |
| Long-term debt | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 40 | 40 | 40 | 30 | 100 | 110 | 110 | 100 | 100 | 113 | 113 | 130 | 133 |
| Total debt | 78 | 40 | 40 | 40 | 30 | 100 | 110 | 110 | 100 | 100 | 113 | 113 | 130 | 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF | Audit | 1985 | — | — |
SA Management | Management | 2025 | — | — |
NB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Frank Jakobsen | Audit | 0 companies |
| Susan Astani-Kjær | Management | 0 companies |
| Nomi Brask Christiansen | Management | 0 companies |
| Merete Jørgensen | Board of Directors | 0 companies |
| Kirsten Ebdrup Schiersing Mak | Board of Directors | 0 companies |
| Stella Astani Barbré Knudsen | Chairman | 0 companies |
| Philip Kjær | Board of Directors | 0 companies |