| Revenue | DKK 81K | -557% |
| EBITDA | DKK 81K | +557% |
| Net profit | DKK -925K | -198% |
| Total assets | DKK 6,9M | -16% |
| Equity | DKK 5,4M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 324 | 159 | 421 | 356 | 320 | 129 | -48 | -29 | -58 | 9 | 8 | -18 | 81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 248 | 324 | 159 | 421 | -80 | 320 | 129 | -48 | -29 | -716 | 9 | 8 | -18 | 81 |
| Depreciation & amort. | -60 | -57 | -84 | -86 | -72 | -72 | -72 | 72 | -72 | -34 | -34 | -34 | -34 | -34 |
| EBIT | 188 | 267 | 74 | 335 | -152 | 248 | 57 | -120 | -101 | -750 | -25 | -26 | -52 | 47 |
| Net financials | -380 | -22 | 317 | -179 | -618 | 583 | 29 | 179 | 1.340 | 1.247 | -527 | 732 | 1.274 | -971 |
| Profit before tax | -191 | 245 | 391 | 155 | -769 | 831 | 86 | 59 | 1.238 | 497 | -552 | 706 | 1.223 | -924 |
| Tax | -136 | 55 | 101 | 41 | -189 | 186 | 21 | 15 | 288 | 359 | 5 | 44 | 279 | 1 |
| Net profit | -55 | 191 | 290 | 114 | -580 | 644 | 65 | 44 | 950 | 138 | -557 | 662 | 944 | -925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.494 | 7.544 | 9.248 | 9.052 | 8.137 | 9.620 | 9.182 | 9.072 | 9.802 | 7.655 | 6.660 | 7.234 | 8.253 | 6.905 |
| Equity | 4.734 | 4.828 | 5.021 | 5.037 | 4.357 | 5.649 | 5.610 | 5.548 | 6.118 | 5.907 | 5.099 | 5.647 | 6.473 | 5.426 |
| Long-term debt | 2.383 | 2.160 | 3.467 | 3.464 | 3.464 | 3.464 | 3.451 | 3.358 | 3.288 | 1.395 | 1.398 | 1.398 | 1.363 | 1.309 |
| Short-term debt | 235 | 358 | 580 | 368 | 316 | 508 | 121 | 166 | 396 | 354 | 163 | 189 | 417 | 169 |
| Total debt | 2.617 | 2.519 | 4.047 | 3.832 | 3.780 | 3.971 | 3.572 | 3.524 | 3.684 | 1.749 | 1.561 | 1.587 | 1.780 | 1.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Audit | Audit | 1977 | — | — |
ED Management | Management | 2026 | — | — |
P | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Ginge Hansen | Audit | 0 companies |
| Emil David Møhring Kristensen | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Kim David Kristensen | Board of Directors | 0 companies |