| Revenue | DKK -12K | -53% |
| EBITDA | DKK -1M | -3935% |
| Net profit | DKK -1M | -3946% |
| Total assets | DKK 3K | -100% |
| Equity | DKK -301K | -142% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.478 | 1.491 | 1.889 | 1.490 | 1.454 | 1.108 | 302 | -93 | 435 | -57 | -100 | 81 | -25 | -12 |
| Staff expenses | -901 | -894 | -974 | -1.057 | -1.137 | -1.154 | -451 | -7 | -0 | -0 | -0 | -1 | -0 | -0 |
| EBITDA | 577 | 596 | 914 | 434 | 317 | -47 | -149 | -100 | 435 | -63 | 1.574 | 80 | -25 | -1.012 |
| Depreciation & amort. | -391 | -517 | -577 | -175 | -55 | -387 | -635 | -494 | -74 | -35 | 836 | -0 | -0 | -0 |
| EBIT | 187 | 79 | 337 | 259 | 262 | -434 | -783 | -594 | 361 | -98 | 738 | 80 | -25 | -1.012 |
| Net financials | -263 | -271 | -302 | -258 | -272 | -174 | -19 | -10 | -12 | 27 | 21 | -0 | 0 | 0 |
| Profit before tax | -77 | -192 | 35 | 1 | -11 | -608 | -802 | -604 | 349 | -71 | 759 | 80 | -25 | -1.012 |
| Tax | -19 | -52 | 2 | 3 | 1 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -57 | -140 | 33 | -2 | -11 | -543 | -802 | -603 | 349 | -71 | 759 | 80 | -25 | -1.012 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.021 | 6.618 | 6.270 | 5.861 | 5.722 | 5.189 | 1.567 | 948 | 1.366 | 1.355 | 1.171 | 1.012 | 1.009 | 3 |
| Equity | 1.708 | 1.568 | 1.600 | 1.599 | 1.587 | 1.045 | 242 | -361 | -12 | -83 | 676 | 736 | 711 | -301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.202 | 4.991 | 4.608 | 4.197 | 4.069 | 4.145 | 1.324 | 1.309 | 1.378 | 1.438 | 495 | 276 | 298 | 303 |
| Total debt | 5.202 | 4.991 | 4.608 | 4.197 | 4.069 | 4.145 | 1.324 | 1.309 | 1.378 | 1.438 | 495 | 276 | 298 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Audit | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Mikkelsen | Audit | 0 companies |
| Vagn Holmer Jensen | Board of Directors | 0 companies |