| Revenue | — | — |
| EBITDA | DKK -167K | -185% |
| Net profit | DKK 6,4M | -23% |
| Total assets | DKK 70,3M | +9% |
| Equity | DKK 69,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 425 | -658 | 8.507 | -312 | 1.215 | 1.182 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 406 | 642 | -8.516 | 297 | 1.202 | 1.176 | 1.625 | 1.282 | 868 | 1.658 | 198 | -167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | 406 | 642 | -8.516 | 297 | 1.202 | 1.176 | 1.625 | 1.282 | 868 | 1.658 | 198 | -167 |
| Net financials | 492 | 153 | 105 | 106 | 106 | 59 | 79 | 1.760 | 2.348 | 4.105 | 4.647 | 10.055 | 9.822 |
| Profit before tax | 471 | 559 | 747 | -8.410 | 403 | 1.261 | 1.256 | 1.754 | 2.340 | 4.049 | 4.517 | 9.957 | 9.654 |
| Tax | -45 | 22 | 22 | 23 | 20 | 10 | 16 | 27 | 4 | 606 | 604 | 1.614 | 3.210 |
| Net profit | 515 | 537 | 724 | -8.433 | 383 | 1.251 | 1.239 | 1.727 | 2.337 | 3.443 | 3.913 | 8.344 | 6.444 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.508 | 48.936 | 49.543 | 41.377 | 41.760 | 43.021 | 44.177 | 46.601 | 50.628 | 57.773 | 97.110 | 64.694 | 70.336 |
| Equity | 48.459 | 48.900 | 49.528 | 41.372 | 41.755 | 43.006 | 44.145 | 45.772 | 47.720 | 51.063 | 54.877 | 63.121 | 69.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 101 | 780 | 1.859 | 1.446 | 0 |
| Short-term debt | 49 | 36 | 15 | 5 | 5 | 15 | 31 | 734 | 2.807 | 5.930 | 40.374 | 127 | 771 |
| Total debt | 49 | 36 | 15 | 5 | 5 | 15 | 31 | 829 | 2.908 | 6.710 | 42.233 | 1.573 | 771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Unofficial title | Unofficial title | 2023 | — | — |
KM Audit | Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1995 | |
| Individual | 50.0% | 50.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Iversen | Unofficial title | 0 companies |
| Klaus Møller | Audit | 0 companies |
| René Rasmussen | Board of Directors | 0 companies |
| Carl Anker Heegaard | Board of Directors | 0 companies |
| Inger Sabine Beck | Board of Directors | 0 companies |
| Finn Düna Madsen | Board of Directors | 0 companies |
| Morten Steengaard | Board of Directors | 0 companies |
| Dore Elise Ragnhild Malin Lundø Brun | Board of Directors | 0 companies |