| Revenue | DKK -78K | +1% |
| EBITDA | DKK -810K | -1% |
| Net profit | DKK 3,4M | -41% |
| Total assets | DKK 35,9M | +14% |
| Equity | DKK 32M | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 110 | 43 | -18 | -51 | 21 | -34 | -22 | -23 | -35 | -63 | -18 | -78 | -78 |
| Staff expenses | -486 | -0 | -428 | -497 | -422 | -491 | -490 | -491 | -491 | -530 | -648 | -648 | -691 | -732 |
| EBITDA | -309 | -258 | -385 | -515 | -473 | -470 | -524 | -513 | -514 | -565 | -712 | -667 | -801 | -810 |
| Depreciation & amort. | 2 | 2 | -2 | -0 | -0 | -0 | -0 | -0 | -140 | -140 | -140 | -140 | -140 | -140 |
| EBIT | -310 | -260 | -387 | -515 | -473 | -470 | -524 | -513 | -655 | -705 | -852 | -807 | -941 | -950 |
| Net financials | 1.288 | 282 | 711 | 1.781 | 239 | 604 | 1.226 | 1.057 | 2.730 | 4.589 | 125 | 3.250 | 8.335 | 4.220 |
| Profit before tax | 978 | 23 | 324 | 1.267 | -235 | 134 | 702 | 544 | 2.075 | 3.884 | -727 | 2.443 | 7.394 | 3.270 |
| Tax | 203 | -40 | -2 | 192 | -73 | -55 | 78 | 66 | 306 | 588 | -106 | 399 | 1.627 | -108 |
| Net profit | 775 | 401 | 326 | 1.075 | -161 | 189 | 624 | 478 | 1.769 | 3.295 | -621 | 2.044 | 5.767 | 3.379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.312 | 18.110 | 18.010 | 18.905 | 17.984 | 17.785 | 18.072 | 18.135 | 21.311 | 24.717 | 22.749 | 24.739 | 31.569 | 35.856 |
| Equity | 17.800 | 17.801 | 17.727 | 18.401 | 17.840 | 17.629 | 17.853 | 17.931 | 19.300 | 22.195 | 21.174 | 23.103 | 28.753 | 32.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308 | 1.474 | 456 |
| Short-term debt | 512 | 308 | 283 | 504 | 145 | 156 | 220 | 204 | 2.011 | 2.522 | 1.575 | 1.328 | 1.342 | 3.391 |
| Total debt | 512 | 308 | 283 | 504 | 145 | 156 | 220 | 204 | 2.011 | 2.522 | 1.575 | 1.636 | 2.817 | 3.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2006 | — | — |
SH | Audit | 1985 | — | — |
| Audit | 1985 | — | — | |
LØ Management | Management | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |
| Svend Høgsberg Kristensen | Audit | 0 companies |
| Revisor Robert Flemming Spenner | Audit | 0 companies |
| Lis Østergaard Sørensen | Management | 0 companies |