| Revenue | DKK -136K | -16% |
| EBITDA | DKK -268K | +9% |
| Net profit | DKK 142K | -83% |
| Total assets | DKK 8,1M | -32% |
| Equity | DKK 8,1M | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -90 | -156 | -116 | -192 | -135 | -63 | -101 | -75 | -150 | -187 | -191 | -162 | -136 |
| Staff expenses | -121 | -151 | -242 | -181 | -181 | -183 | -183 | -183 | -195 | -132 | -147 | -132 | -132 | -132 |
| EBITDA | -240 | -241 | -398 | -297 | -373 | -318 | -246 | -284 | -270 | -282 | -334 | -323 | -294 | -268 |
| Depreciation & amort. | -119 | -20 | -183 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -359 | -262 | -581 | -297 | -373 | -318 | -246 | -284 | -270 | -282 | -334 | -323 | -294 | -268 |
| Net financials | 174 | 288 | 822 | 859 | -89 | 1.052 | 132 | 492 | 796 | 1.696 | -408 | 544 | 1.347 | 450 |
| Profit before tax | -124 | 56 | 336 | 618 | -336 | 828 | -114 | 208 | 526 | 1.414 | -742 | 220 | 1.053 | 182 |
| Tax | 14 | 5 | 8 | 5 | 2 | 2 | -0 | -0 | 4 | 166 | -199 | 55 | 232 | 40 |
| Net profit | -138 | 51 | 328 | 613 | -337 | 826 | -114 | 208 | 521 | 1.248 | -543 | 166 | 821 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.720 | 8.704 | 9.006 | 9.295 | 8.961 | 9.683 | 9.579 | 9.777 | 10.314 | 11.743 | 11.593 | 11.208 | 12.006 | 8.147 |
| Equity | 8.705 | 8.676 | 8.924 | 9.277 | 8.940 | 9.665 | 9.552 | 9.760 | 10.281 | 11.529 | 10.985 | 11.151 | 11.949 | 8.092 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 28 | 82 | 18 | 21 | 18 | 27 | 17 | 33 | 214 | 608 | 57 | 57 | 56 |
| Total debt | 15 | 28 | 82 | 18 | 21 | 18 | 27 | 17 | 33 | 214 | 608 | 57 | 57 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RO | Audit | 1985 | — | — |
CK Management | Management | 2025 | — | — |
SH Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
LV | Board of Directors | 1985 | — | — |
| Chairman | 2004 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Ole Erbst | Audit | 0 companies |
| Christina Krüger Wegener | Management | 0 companies |
| Søren Holmvang | Management | 0 companies |
| Jonna Sander Holmvang | Board of Directors | 0 companies |
| Jørgen Kjær Jacobsen | Board of Directors | 0 companies |
| Søren Robert Gabriel | Board of Directors | 0 companies |
| Ole Lykke Ravnsbo | Board of Directors | 0 companies |
| Lis Vad | Board of Directors | 0 companies |
| Betta Vibeke Wegener | Chairman | 0 companies |
| Frans Henrik Zakrisson | Board of Directors | 0 companies |