| Revenue | DKK 470K | -2163% |
| EBITDA | DKK 470K | +2163% |
| Net profit | DKK 174K | +344% |
| Total assets | DKK 4,3M | +4% |
| Equity | DKK 4,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 50 | 97 | 88 | 97 | -2 | 14 | 122 | -37 | 15 | -65 | -2 | -23 | 470 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | 50 | 97 | 88 | 97 | -2 | 14 | 122 | -37 | 15 | -65 | -2 | -23 | 470 |
| Depreciation & amort. | 12 | 17 | -32 | -32 | -32 | -32 | -32 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 33 | 64 | 56 | 65 | -34 | -18 | 110 | -37 | 15 | -65 | -2 | -23 | 470 |
| Net financials | -791 | 728 | 1.086 | 316 | -136 | 591 | 20 | 13 | 98 | 683 | -301 | 301 | 62 | -296 |
| Profit before tax | -731 | 761 | 1.151 | 371 | -71 | 557 | 1 | 123 | 60 | 697 | -365 | 298 | 39 | 174 |
| Tax | 24 | -0 | 84 | 96 | -0 | 121 | 7 | 6 | 15 | 158 | 14 | 1 | -0 | -0 |
| Net profit | -755 | 761 | 1.067 | 275 | -71 | 436 | -6 | 117 | 46 | 539 | -379 | 298 | 39 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.182 | 8.798 | 9.337 | 5.223 | 4.825 | 5.148 | 5.078 | 4.380 | 4.179 | 4.881 | 3.851 | 4.148 | 4.183 | 4.344 |
| Equity | 2.287 | 2.953 | 3.950 | 4.130 | 3.960 | 4.296 | 4.185 | 4.197 | 4.135 | 4.673 | 3.794 | 4.092 | 4.131 | 4.305 |
| Long-term debt | 0 | 782 | 782 | 782 | 782 | 782 | 782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.895 | 5.063 | 4.605 | 311 | 83 | 70 | 112 | 183 | 45 | 208 | 57 | 56 | 52 | 39 |
| Total debt | 4.895 | 5.845 | 5.387 | 1.093 | 865 | 852 | 894 | 183 | 45 | 208 | 57 | 56 | 52 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Audit | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Juhl Madsen | Audit | 0 companies |
| Jonna Nielsen | Board of Directors | 0 companies |
| Preben Møller | Board of Directors | 0 companies |
| Gitte Møller Thomsen | Board of Directors | 0 companies |
| Mette Møller Andersen | Board of Directors | 0 companies |