| Revenue | DKK 51K | -25% |
| EBITDA | DKK -820K | -738% |
| Net profit | DKK 7,1M | +184% |
| Total assets | DKK 70,8M | +9% |
| Equity | DKK 69,8M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 36 | 36 | 36 | -79 | -180 | -134 | -23 | -17 | -223 | 355 | -47 | 68 | 51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -35 | -270 | -341 | -385 | -79 | -180 | -134 | -223 | -17 | -483 | 308 | 369 | -98 | -820 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | -270 | -341 | -385 | -79 | -184 | -134 | -223 | -17 | -483 | 308 | 369 | -98 | -820 |
| Net financials | 1.839 | 1.751 | 1.382 | -120 | 735 | 4.179 | 4.322 | 4.988 | 5.757 | 9.693 | 3.078 | -6.822 | -8.050 | 8.142 |
| Profit before tax | 1.804 | 1.480 | 1.041 | -506 | 656 | 3.995 | 4.187 | 4.764 | 5.740 | 9.211 | 3.386 | -5.776 | -8.148 | 7.322 |
| Tax | 40 | 92 | 100 | -490 | -275 | -129 | 50 | 43 | 154 | -32 | -69 | 416 | 373 | 203 |
| Net profit | 1.765 | 1.389 | 941 | -15 | 932 | 4.124 | 4.137 | 4.722 | 5.586 | 9.243 | 3.455 | -6.191 | -8.522 | 7.118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.504 | 43.029 | 44.281 | 43.935 | 44.913 | 48.881 | 60.828 | 64.524 | 65.612 | 75.327 | 77.942 | 76.238 | 65.013 | 70.801 |
| Equity | 41.207 | 42.663 | 43.630 | 43.690 | 44.584 | 48.605 | 60.091 | 59.813 | 65.288 | 74.418 | 77.759 | 71.449 | 62.806 | 69.789 |
| Long-term debt | 224 | 205 | 186 | 166 | 144 | 121 | 97 | 73 | 45 | 0 | 0 | 1.563 | 690 | 244 |
| Short-term debt | 74 | 161 | 465 | 79 | 185 | 155 | 640 | 4.639 | 279 | 909 | 184 | 3.193 | 1.517 | 768 |
| Total debt | 297 | 366 | 651 | 245 | 329 | 276 | 736 | 4.711 | 323 | 909 | 184 | 4.757 | 2.207 | 1.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GJ Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Gerner Jacobsen | Audit | 0 companies |
| Peter Køhler Ryaa | Board of Directors | 0 companies |
| Michael Demant | Board of Directors | 0 companies |
| Kenneth Douglas Plummer | Chairman | 0 companies |
| Marianne Plambeck | Board of Directors | 0 companies |
| Mads Plambeck | Board of Directors | 0 companies |
| Peder Bjorholm | Board of Directors | 0 companies |