| Revenue | DKK -484K | +406% |
| EBITDA | DKK -484K | -406% |
| Net profit | DKK 14,3M | +19% |
| Total assets | DKK 70,3M | +31% |
| Equity | DKK 39,4M | +63% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -193 | -59 | -108 | -122 | -107 | -98 | -45 | -84 | -51 | -47 | -83 | -96 | -484 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -193 | -59 | -108 | -122 | -107 | 25 | -45 | -84 | -51 | -47 | -83 | -96 | -484 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | -27 | -54 | -54 | -54 | 62 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -247 | -86 | -162 | -176 | -161 | -37 | -45 | -84 | -51 | -47 | -83 | -96 | -484 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.536 | 963 | 2.877 | 468 | 59 | -7.099 | -4.285 | 1.013 | 116 | 1.910 | 8.833 | 12.038 | 14.638 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -4.783 | 877 | 2.715 | 292 | -102 | -7.136 | -4.330 | 929 | 66 | 1.863 | 8.750 | 11.943 | 14.153 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 287 | 206 | 680 | 73 | -320 | 86 | 107 | -138 | -2 | 3 | -30 | -80 | -142 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -5.070 | 671 | 2.035 | 219 | 219 | -7.222 | -4.437 | 1.067 | 67 | 1.860 | 8.780 | 12.023 | 14.295 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.229 | 34.533 | 36.905 | 35.644 | 36.377 | 46.075 | 26.380 | 27.611 | 28.139 | 30.158 | 41.332 | 53.717 | 70.262 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.230 | 16.902 | 18.937 | 16.412 | 16.630 | 3.509 | -928 | 139 | 297 | 2.142 | 11.189 | 24.125 | 39.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 212 | 15.008 | 16.533 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.081 | 14.719 | 15.268 | 16.533 | 17.047 | 42.567 | 27.308 | 27.472 | 27.842 | 28.016 | 30.144 | 29.592 | 30.849 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.299 | 14.931 | 15.268 | 16.533 | 17.047 | 42.567 | 27.308 | 27.472 | 27.842 | 28.016 | 30.144 | 29.592 | 30.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Audit | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1983 | |
DEXTER INVEST AF 21. APRIL 2006 APS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Villy Jensen | Audit | 0 companies |
| Mogens Østergaard Nielsen | Board of Directors | 0 companies |
| Anni Nielsen | Board of Directors | 0 companies |
| Thomas Christian Hepworth | Board of Directors | 0 companies |