| Revenue | DKK -128K | -10% |
| EBITDA | DKK -128K | +10% |
| Net profit | DKK 2,2M | +34% |
| Total assets | DKK 38,7M | +4% |
| Equity | DKK 37,5M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | — | — | -95 | -123 | -127 | -135 | -133 | -131 | -140 | -142 | -128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -90 | -102 | -109 | -111 | -126 | -95 | -123 | -127 | -135 | -133 | -131 | -140 | -142 | -128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -90 | -102 | -109 | -111 | -126 | -95 | -123 | -127 | -135 | -133 | -131 | -140 | -142 | -128 |
| Net financials | 2.739 | 2.643 | 1.018 | 2.544 | 386 | 2.696 | -160 | 3.222 | 1.902 | 2.881 | -2.706 | 5.891 | 2.222 | 2.891 |
| Profit before tax | 2.649 | 2.541 | 908 | 2.434 | 261 | 2.601 | -283 | 3.095 | 1.767 | 2.748 | -2.837 | 5.751 | 2.080 | 2.763 |
| Tax | 687 | 636 | 156 | 572 | 58 | 572 | -62 | 681 | 392 | 606 | -624 | 1.267 | 474 | 609 |
| Net profit | 1.962 | 1.906 | 752 | 1.861 | 203 | 2.028 | -221 | 2.414 | 1.375 | 2.142 | -2.213 | 4.484 | 1.607 | 2.154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.530 | 29.780 | 29.979 | 31.784 | 31.192 | 32.014 | 30.598 | 31.573 | 31.633 | 33.568 | 30.848 | 35.740 | 37.231 | 38.735 |
| Equity | 27.407 | 29.213 | 29.916 | 31.727 | 31.020 | 31.949 | 30.528 | 31.442 | 31.317 | 32.459 | 29.245 | 33.730 | 35.336 | 37.490 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123 | 567 | 64 | 57 | 172 | 66 | 71 | 131 | 315 | 1.109 | 1.602 | 2.010 | 1.894 | 1.245 |
| Total debt | 123 | 567 | 64 | 57 | 172 | 66 | 71 | 131 | 315 | 1.109 | 1.602 | 2.010 | 1.894 | 1.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1986 | — | — |
| Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Statsaut. revisor Jørgen Kristensen | Audit | 0 companies |
| Marianne Risgaard Trojel | Board of Directors | 0 companies |
| Klaus Trangbæk Døssing | Board of Directors | 0 companies |
| Bjarne Bjerregaard Sørensen | Board of Directors | 0 companies |
| Lars Hindsgaul Stuckert | Board of Directors | 0 companies |