| Revenue | DKK 2K | -95% |
| EBITDA | DKK -112K | +8% |
| Net profit | DKK -315K | -300% |
| Total assets | DKK 1,7M | -18% |
| Equity | DKK 1,7M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 100 | 0 | 0 | 0 | 88 | 14 | 0 | 7 | 13 | 41 | 2 |
| Staff expenses | -0 | -0 | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -100 | -100 |
| EBITDA | -16 | -22 | 77 | -47 | -1 | -33 | 55 | -0 | -20 | -0 | -11 | -122 | -112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -22 | 77 | -47 | -1 | -33 | 55 | -0 | -20 | -0 | -11 | -122 | -112 |
| Net financials | 269 | 92 | 322 | 706 | -753 | -49 | -96 | -168 | 262 | 218 | 285 | 327 | -268 |
| Profit before tax | 253 | 70 | 399 | 659 | -755 | -83 | -42 | 190 | 242 | 218 | 275 | 205 | -380 |
| Tax | -0 | 18 | 98 | 156 | -0 | -0 | -0 | -0 | -0 | 5 | 65 | 47 | -65 |
| Net profit | 253 | 53 | 301 | 504 | -755 | -83 | -42 | 190 | 242 | 214 | 210 | 158 | -315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.148 | 1.381 | 1.522 | 2.034 | 1.080 | 997 | 977 | 1.147 | 1.393 | 1.855 | 1.880 | 2.024 | 1.662 |
| Equity | 1.116 | 1.128 | 1.380 | 1.833 | 1.078 | 996 | 954 | 1.144 | 1.386 | 1.599 | 1.809 | 1.967 | 1.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 253 | 143 | 201 | 1 | 1 | 23 | 4 | 8 | 256 | 71 | 56 | 10 |
| Total debt | 33 | 253 | 143 | 201 | 1 | 1 | 23 | 4 | 8 | 256 | 71 | 56 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Per Meldhedegaard Olsen | Audit | 0 companies |
| Anders Johnsen | Board of Directors | 0 companies |
| Tove Johnsen | Board of Directors | 0 companies |
| Erik Johnsen | Board of Directors | 0 companies |
| Martin Johnsen | Board of Directors | 0 companies |