| Revenue | DKK -56K | +28% |
| EBITDA | DKK -56K | -28% |
| Net profit | DKK 227K | +763% |
| Total assets | DKK 4,5M | +6% |
| Equity | DKK 2,2M | -48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 0 | — | — | -49 | -49 | -51 | -51 | -53 | -49 | -47 | -44 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -65 | -65 | -108 | -108 | -130 | -130 | -0 | -0 |
| EBITDA | -80 | -62 | -150 | -101 | -49 | -114 | -116 | -159 | -161 | -179 | -177 | -44 | -56 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -80 | -62 | -150 | -101 | -49 | -114 | -116 | -159 | -161 | -179 | -177 | -44 | -56 |
| Net financials | 232 | 443 | 445 | 247 | 104 | 244 | -156 | 529 | 16 | 352 | -417 | 70 | 283 |
| Profit before tax | 151 | 381 | 391 | 191 | 55 | 130 | -273 | 370 | -145 | 173 | -594 | 26 | 227 |
| Tax | 38 | 95 | -0 | -0 | 12 | 29 | -60 | 81 | -32 | 38 | -0 | -0 | -0 |
| Net profit | 113 | 285 | 295 | 145 | 43 | 101 | -213 | 288 | -113 | 135 | -594 | 26 | 227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.018 | 4.282 | 4.560 | 4.602 | 4.607 | 4.749 | 4.536 | 4.759 | 4.702 | 4.839 | 4.247 | 4.229 | 4.500 |
| Equity | 3.958 | 4.196 | 4.442 | 4.575 | 4.582 | 4.659 | 4.446 | 4.734 | 4.621 | 4.755 | 4.161 | 4.188 | 2.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 87 | 118 | 27 | 25 | 90 | 90 | 25 | 81 | 83 | 86 | 41 | 2.335 |
| Total debt | 59 | 87 | 118 | 27 | 25 | 90 | 90 | 25 | 81 | 83 | 86 | 41 | 2.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2023 | — | — |
KH Management | Management | 1977 | — | — |
FT Audit | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Morten Schousgaard | Management | 0 companies |
| Knud Hyldgaard Oddershede | Management | 0 companies |
| Frode Toftild | Audit | 0 companies |