| Revenue | DKK -75K | +13% |
| EBITDA | DKK -195K | -34% |
| Net profit | DKK -614K | -152% |
| Total assets | DKK 8,4M | -12% |
| Equity | DKK 7,6M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -40 | -48 | -63 | -53 | -43 | -52 | -45 | -152 | 0 | -68 | -80 | -66 | -75 |
| Staff expenses | -5 | -12 | -38 | -80 | -80 | -80 | -80 | -80 | -80 | -80 | -80 | -80 | -80 | -120 |
| EBITDA | -53 | -52 | -86 | -143 | -133 | -123 | -132 | -125 | -232 | -143 | -148 | -160 | -146 | -195 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -52 | -86 | -143 | -133 | -123 | -132 | -125 | -232 | -143 | -148 | -160 | -146 | -195 |
| Net financials | 148 | 440 | 1.070 | 933 | -269 | 858 | 196 | 414 | 121 | 1.812 | -600 | 851 | 1.663 | -592 |
| Profit before tax | 95 | 388 | 983 | 791 | -401 | 735 | 64 | 289 | -111 | 1.669 | -748 | 692 | 1.518 | -787 |
| Tax | 22 | 96 | 244 | 186 | -88 | 161 | 14 | 64 | -25 | 367 | -165 | 152 | 334 | -173 |
| Net profit | 73 | 291 | 739 | 605 | -313 | 574 | 50 | 226 | -87 | 1.302 | -584 | 539 | 1.184 | -614 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.385 | 11.651 | 12.399 | 13.023 | 12.512 | 13.062 | 13.026 | 13.207 | 13.278 | 9.499 | 8.424 | 8.516 | 9.583 | 8.408 |
| Equity | 11.317 | 11.560 | 12.250 | 12.805 | 12.492 | 13.015 | 13.014 | 13.187 | 13.046 | 9.348 | 8.264 | 8.504 | 9.188 | 7.574 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 91 | 149 | 218 | 20 | 46 | 13 | 21 | 232 | 151 | 159 | 13 | 395 | 834 |
| Total debt | 68 | 91 | 149 | 218 | 20 | 46 | 13 | 21 | 232 | 151 | 159 | 13 | 395 | 834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EZ Management | Management | 2011 | — | — |
HL Management | Management | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gedanox Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Zeidler Holm Liendgaard | Management | 0 companies |
| Henning Liendgaard | Management | 0 companies |
| Mogens Hannibal Terp | Board of Directors | 0 companies |
| Marinus Smits | Board of Directors | 0 companies |
| Ruth Terp | Board of Directors | 0 companies |