| Revenue | DKK -25K | +275% |
| EBITDA | DKK -405K | -97% |
| Net profit | DKK -4,2M | -239% |
| Total assets | DKK 22M | -18% |
| Equity | DKK 20,6M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.039 | 3.843 | -84 | -164 | -185 | -152 | -240 | -143 | -181 | 106 | -27 | -3 | -7 | -25 |
| Staff expenses | -0 | -0 | -0 | -42 | -84 | -84 | -84 | -84 | -84 | -0 | -21 | -0 | -180 | -360 |
| EBITDA | -1.127 | 3.711 | -84 | -206 | -269 | -236 | -324 | -227 | -265 | 95 | -69 | -21 | -206 | -405 |
| Depreciation & amort. | -5.697 | -5.740 | -0 | -59 | -65 | -65 | -65 | -65 | -7 | -13 | -13 | -13 | -13 | -13 |
| EBIT | -6.824 | -2.029 | -84 | -266 | -334 | -301 | -388 | -292 | -272 | 82 | -81 | -34 | -218 | -418 |
| Net financials | -342 | 2.020 | 10.440 | 18.718 | -1.939 | 4.539 | -2.313 | -609 | -965 | 2.423 | 1.398 | 6.996 | 4.104 | -3.862 |
| Profit before tax | -3.774 | 607 | 10.356 | 18.452 | -2.273 | 4.238 | -2.701 | -901 | -1.238 | 2.505 | 1.317 | 6.963 | 3.885 | -4.280 |
| Tax | 1.696 | 308 | 4.013 | 2.434 | -470 | 930 | -739 | -223 | -253 | 539 | 243 | 1.516 | 856 | -68 |
| Net profit | -5.470 | 299 | 6.343 | 16.018 | -1.802 | 3.308 | -1.962 | -678 | -985 | 1.965 | 1.073 | 5.446 | 3.030 | -4.212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.524 | 45.766 | 27.073 | 41.963 | 29.774 | 28.605 | 22.804 | 19.546 | 17.242 | 19.730 | 23.250 | 23.683 | 26.776 | 21.987 |
| Equity | 10.224 | 10.024 | 14.367 | 25.385 | 21.582 | 24.890 | 20.928 | 18.250 | 16.264 | 17.230 | 17.303 | 21.749 | 24.779 | 20.567 |
| Long-term debt | 38.512 | 34.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 706 | 681 | 2.192 | 3.736 | 6.129 | 1.409 | 627 | 372 | 364 | 2.192 | 5.754 | 1.752 | 1.466 | 533 |
| Total debt | 39.218 | 34.987 | 2.192 | 3.736 | 6.129 | 1.409 | 627 | 372 | 364 | 2.192 | 5.754 | 1.752 | 1.466 | 533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1985 | — | — | |
SB Management | Management | 1985 | — | — |
PO Audit | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Robert Lefevre Sørensen | Audit | 0 companies |
| Steen Bechgaard Danø | Management | 0 companies |
| Per Otto Bech | Audit | 0 companies |
| Gorm Danø | Board of Directors | 0 companies |
| Jørgen Schjerning Lundsgaard | Board of Directors | 0 companies |
| Steen Skov Storgaard | Board of Directors | 0 companies |
| Thor Anders Bak | Board of Directors | 0 companies |
| Ole Øhlenschlæger Madsen | Board of Directors | 0 companies |
| Jørn Thulstrup | Board of Directors | 0 companies |
| Soon Kristine Clausen | Board of Directors | 0 companies |