| Revenue | DKK 46K | -82% |
| EBITDA | DKK 46K | +52% |
| Net profit | DKK 13K | -95% |
| Total assets | DKK 8,1M | +9% |
| Equity | DKK 2,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 393 | 32 | 238 | -4 | 88 | 50 | -136 | -175 | -94 | 195 | 581 | 1.109 | 257 | 46 |
| Staff expenses | -150 | -121 | -65 | -72 | -323 | -116 | -68 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | -138 | 174 | -76 | -234 | -65 | -204 | -175 | -94 | 150 | 210 | 765 | 30 | 46 |
| Depreciation & amort. | 275 | 3 | -197 | -197 | -165 | -190 | -350 | -0 | -0 | -60 | -71 | -59 | -10 | -17 |
| EBIT | -85 | -141 | -24 | -273 | -400 | -255 | -554 | -175 | -94 | 90 | 139 | 706 | 20 | 29 |
| Net financials | 265 | 204 | 182 | 216 | -1.852 | 118 | 90 | -193 | 93 | 186 | -52 | 76 | 240 | -16 |
| Profit before tax | 179 | 63 | 158 | -57 | -2.252 | -138 | -464 | -368 | -1 | 276 | 87 | 782 | 260 | 13 |
| Tax | -1 | -0 | 69 | -28 | -35 | 6 | -0 | -0 | -0 | 53 | -53 | -0 | -0 | -0 |
| Net profit | 180 | 63 | 88 | -28 | -2.217 | -144 | -464 | -368 | -1 | 223 | 140 | 782 | 260 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.323 | 4.759 | 4.864 | 4.787 | 2.489 | 2.294 | 1.824 | 1.572 | 2.212 | 3.598 | 4.472 | 5.297 | 7.414 | 8.104 |
| Equity | 4.672 | 4.685 | 4.724 | 4.645 | 2.425 | 2.231 | 1.715 | 1.347 | 1.346 | 1.569 | 1.709 | 2.491 | 2.752 | 2.764 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 651 | 74 | 80 | 106 | 64 | 63 | 109 | 225 | 865 | 1.976 | 2.763 | 2.805 | 4.662 | 5.340 |
| Total debt | 651 | 74 | 80 | 106 | 64 | 63 | 109 | 225 | 865 | 1.976 | 2.763 | 2.805 | 4.662 | 5.340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Audit | Audit | 1994 | — | — |
AJ Management | Management | 2018 | — | — |
| Audit | 1985 | — | — | |
LG Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 50.0% | 2026 | |
| Individual | 25.0% | 20.0% | 2026 | |
| Individual | 25.0% | 20.0% | 2026 | |
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Thorben Bom | Audit | 0 companies |
| Anders Jørgen Matzen | Management | 0 companies |
| Reg. revisor Anker Laurentius Warncke | Audit | 0 companies |
| Lars Georg Christensen | Management | 0 companies |
| Anners Preben Dahl | Chairman | 0 companies |
| Elin Puggaard Matzen | Board of Directors | 0 companies |