| Revenue | DKK -248K | -201% |
| EBITDA | DKK -900K | -144% |
| Net profit | DKK -956K | -173% |
| Total assets | DKK 2,3M | -35% |
| Equity | DKK 1,9M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.250 | 1.918 | 406 | -96 | 325 | 1.229 | 571 | 516 | 526 | 0 | 218 | 1.355 | 244 | -248 |
| Staff expenses | -1.600 | -2.009 | -1.507 | -1.289 | -902 | -895 | -975 | -824 | -742 | -751 | -455 | -903 | -614 | -653 |
| EBITDA | 649 | -91 | -1.101 | -1.385 | -577 | 334 | -404 | -308 | -216 | -751 | -237 | 452 | -370 | -900 |
| Depreciation & amort. | -153 | -93 | -93 | -58 | -135 | -135 | -135 | -135 | -34 | -0 | -0 | -0 | -0 | -59 |
| EBIT | 496 | -184 | -1.194 | -1.444 | -712 | 199 | -538 | -443 | -249 | -751 | -237 | 452 | -370 | -959 |
| Net financials | 129 | 651 | 1.248 | 1.452 | 102 | -6 | -94 | -7 | -9 | -4 | -3 | 3 | -14 | 3 |
| Profit before tax | 625 | 467 | 54 | 8 | -610 | 193 | -632 | -450 | -259 | -755 | -240 | 455 | -350 | -956 |
| Tax | 141 | -17 | -259 | -314 | -117 | 36 | -119 | -99 | -57 | -166 | -52 | 100 | -0 | -0 |
| Net profit | 484 | 483 | 313 | 322 | -493 | 158 | -513 | -351 | -202 | -589 | -188 | 355 | -350 | -956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.467 | 9.343 | 9.017 | 8.881 | 8.409 | 6.984 | 4.739 | 4.625 | 4.081 | 3.497 | 3.285 | 4.118 | 3.463 | 2.267 |
| Equity | 8.260 | 4.414 | 4.727 | 5.049 | 4.556 | 4.714 | 4.200 | 3.849 | 3.647 | 3.058 | 2.870 | 3.224 | 2.874 | 1.918 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.186 | 4.929 | 4.290 | 3.832 | 3.853 | 2.270 | 538 | 776 | 434 | 439 | 416 | 893 | 589 | 349 |
| Total debt | 1.186 | 4.929 | 4.290 | 3.832 | 3.853 | 2.270 | 538 | 776 | 434 | 439 | 416 | 893 | 589 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Audit | Audit | 1977 | — | — |
JJ Management | Management | 1977 | — | — |
JD Management | Management | 1977 | — | — |
RA Management | Management | 1977 | — | — |
SU | Audit | 1977 | — | — |
| Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Paulsen | Audit | 0 companies |
| Jan Johan Johansen | Management | 0 companies |
| Johnny Dam Harkjær | Management | 0 companies |
| Rasmus Axel Juul Donsby | Management | 0 companies |
| Stig Ulrik Bolten Jagd | Audit | 0 companies |
| Civiløkonom HA HD Henrik Carl Nielsen | Audit | 0 companies |
| Hans-Børge Dam | Board of Directors | 0 companies |