| Revenue | DKK -192K | -6% |
| EBITDA | DKK -192K | +6% |
| Net profit | DKK -569K | -303% |
| Total assets | DKK 35,7M | -2% |
| Equity | DKK 35,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | 304 | 523 | 197 | 342 | 298 | 30 | 1 | 29 | -218 | -230 | -183 | -203 | -192 |
| Staff expenses | -12 | -11 | -13 | -10 | -11 | -6 | -6 | -13 | -8 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 468 | 294 | 510 | 187 | 331 | 292 | 23 | -12 | 21 | -218 | -230 | -183 | -203 | -192 |
| Depreciation & amort. | -0 | -0 | -4 | -10 | -17 | -17 | -17 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 468 | 294 | 506 | 177 | 314 | 275 | 7 | -14 | 21 | -218 | -230 | -183 | -203 | -192 |
| Net financials | 1.654 | 3.519 | 2.556 | 3.958 | -718 | 4.200 | -4.260 | 6.741 | 4.339 | 13.272 | -1.397 | 8.398 | 555 | -369 |
| Profit before tax | 2.121 | 3.813 | 3.061 | 4.134 | -384 | 4.475 | -2.692 | 6.727 | 4.360 | 13.054 | -1.627 | 8.215 | 352 | -560 |
| Tax | 465 | 837 | 665 | 811 | 10 | 857 | 781 | 1.278 | 914 | 2.568 | -10 | 1.311 | 71 | 9 |
| Net profit | 1.656 | 2.976 | 2.396 | 3.323 | -394 | 3.617 | -3.473 | 5.449 | 3.447 | 10.486 | -1.617 | 6.904 | 281 | -569 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.241 | 23.320 | 25.726 | 28.320 | 28.226 | 31.886 | 28.475 | 34.588 | 40.159 | 44.997 | 33.836 | 36.348 | 36.349 | 35.695 |
| Equity | 19.675 | 22.603 | 24.950 | 28.223 | 27.779 | 31.344 | 27.819 | 33.168 | 36.514 | 41.900 | 33.668 | 35.514 | 35.734 | 35.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 566 | 717 | 775 | 97 | 447 | 541 | 656 | 1.420 | 3.645 | 3.097 | 168 | 834 | 616 | 598 |
| Total debt | 566 | 717 | 775 | 97 | 447 | 541 | 656 | 1.420 | 3.645 | 3.097 | 168 | 834 | 616 | 598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Henrik Tjørning | Audit | 0 companies |
| Andreas Bøggild Glob Monies | Board of Directors | 0 companies |
| Albert Tobias Nordby Teilmann | Board of Directors | 0 companies |
| Charlotte Reumert | Board of Directors | 0 companies |
| Johannes Bøggild | Board of Directors | 0 companies |
| Joachim Andreas Bøggild | Board of Directors | 0 companies |
| Kalle Teilmann | Board of Directors | 0 companies |
| Inge-Merete Dick | Board of Directors | 0 companies |
| Laura Marie Teilmann | Board of Directors | 0 companies |
| Johanne Hedvig Bøggild | Board of Directors | 0 companies |
| Andrea Bøggild | Board of Directors | 0 companies |