| Revenue | DKK 84K | -83% |
| EBITDA | DKK -215K | +23% |
| Net profit | DKK -644K | -119% |
| Total assets | DKK 2,4M | -29% |
| Equity | DKK 1,5M | -30% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.243 | 1.786 | 612 | 491 | 84 |
| Staff expenses | -1.207 | -894 | -680 | -432 | -81 |
| EBITDA | -171 | 306 | -453 | -279 | -215 |
| Depreciation & amort. | -126 | -126 | -126 | -126 | -126 |
| EBIT | -297 | 180 | -579 | -406 | -342 |
| Net financials | 512 | -403 | 575 | 32 | -418 |
| Profit before tax | 214 | -224 | -4 | -373 | -760 |
| Tax | 42 | -51 | 6 | -79 | -116 |
| Net profit | 173 | -172 | -11 | -294 | -644 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.865 | 4.047 | 3.886 | 3.341 | 2.373 |
| Equity | 2.621 | 2.448 | 2.438 | 2.143 | 1.499 |
| Long-term debt | 1.081 | 1.015 | 947 | 879 | 809 |
| Short-term debt | 1.924 | 395 | 306 | 203 | 65 |
| Total debt | 3.005 | 1.410 | 1.253 | 1.081 | 874 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Audit | 1977 – 1992 | |
MN | Audit | 1993 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Board of Directors | 1977 | |
| Former (1) | ||
PW | Board of Directors | 1977 – 2012 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Henriksen Bølling & Flintsø ApS | Audit | 0 companies |
| Majbrit Nordmand Kragh | Audit | 0 companies |
| Claus Ishøj Jensen | Board of Directors | 0 companies |
| Per West | Board of Directors | 0 companies |
| Vita Schmidt Hansen | Board of Directors | 0 companies |