| Revenue | DKK 1,1M | +583% |
| EBITDA | DKK 931K | +4216% |
| Net profit | DKK 875K | +1305% |
| Total assets | DKK 1,3M | +169% |
| Equity | DKK 866K | +9916% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -134 | 246 | -32 | -41 | -37 | 1 | 43 | 192 | 118 | -196 | -58 | -20 | 157 | 1.075 |
| Staff expenses | -212 | -196 | -196 | -194 | -175 | -148 | -197 | -186 | -190 | -189 | -190 | -180 | -180 | -144 |
| EBITDA | -346 | 50 | -228 | -235 | -212 | -147 | -153 | -1.728 | -73 | -386 | -248 | -200 | -23 | 931 |
| Depreciation & amort. | 150 | 50 | -0 | -0 | -0 | -0 | -250 | -733 | -2.023 | -310 | -46 | -46 | -46 | -46 |
| EBIT | -496 | 0 | -228 | -235 | -212 | -147 | -403 | -2.461 | -2.095 | -696 | -294 | -246 | -69 | 885 |
| Net financials | -90 | 147 | 246 | 340 | 100 | 296 | 234 | 110 | 105 | -2 | 2 | -12 | -4 | -10 |
| Profit before tax | -586 | 148 | 18 | 105 | -112 | 149 | -169 | -2.351 | -1.991 | -698 | -292 | -258 | -73 | 875 |
| Tax | 14 | 317 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -600 | -169 | 18 | 105 | -112 | 149 | -169 | -2.351 | -1.991 | -698 | -292 | -258 | -73 | 875 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.273 | 6.095 | 6.107 | 6.139 | 6.031 | 6.052 | 5.716 | 3.314 | 1.366 | 643 | 429 | 293 | 486 | 1.311 |
| Equity | 6.238 | 6.069 | 6.007 | 6.032 | 5.840 | 5.910 | 5.654 | 3.303 | 1.312 | 614 | 322 | 64 | -9 | 866 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 26 | 100 | 107 | 190 | 142 | 62 | 12 | 53 | 29 | 107 | 229 | 495 | 445 |
| Total debt | 36 | 26 | 100 | 107 | 190 | 142 | 62 | 12 | 53 | 29 | 107 | 229 | 495 | 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1977 | — | — | |
| Audit | 1993 | — | — | |
JH Audit | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsanpartsselskabet Froberg Nielsen & Rothmann | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jan Harris Clausen | Audit | 0 companies |
| Kirsten Friderichsen | Board of Directors | 0 companies |