| Revenue | — | — |
| EBITDA | DKK -1K | +95% |
| Net profit | DKK -9K | +77% |
| Total assets | DKK 876K | -1% |
| Equity | DKK 828K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 706 | 374 | 396 | 469 | 471 | 173 | 149 | 135 | 67 | — |
| Staff expenses | -49 | -293 | -154 | -88 | -90 | -152 | -39 | -1 | -0 | -0 | -0 |
| EBITDA | 369 | 413 | 220 | 308 | 379 | 319 | -3 | 148 | 80 | -26 | -1 |
| Depreciation & amort. | -157 | 313 | 312 | -274 | -289 | -249 | -0 | -142 | -199 | -0 | -0 |
| EBIT | 212 | 100 | -92 | 34 | 90 | 70 | -3 | 6 | -119 | -26 | -1 |
| Net financials | -24 | -9 | -1 | -7 | -6 | -7 | -7 | -7 | -6 | -12 | -7 |
| Profit before tax | 188 | 90 | -94 | 27 | 84 | 64 | -10 | -0 | -125 | -38 | -9 |
| Tax | -0 | -0 | -0 | -0 | 4 | 14 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 188 | 90 | -94 | 27 | 80 | 50 | -10 | -0 | -125 | -38 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.259 | 1.507 | 1.262 | 1.374 | 1.185 | 1.171 | 1.273 | 1.057 | 935 | 885 | 876 |
| Equity | 1.178 | 1.478 | 1.192 | 1.290 | 1.080 | 1.129 | 1.120 | 1.000 | 875 | 837 | 828 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 | 14 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 82 | 30 | 70 | 84 | 101 | 123 | 153 | 57 | 60 | 48 | 48 |
| Total debt | 82 | 30 | 70 | 84 | 101 | 123 | 85 | 57 | 60 | 48 | 48 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Audit | Audit | 1978 | — | — |
TM Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Holst | Audit | 0 companies |
| Thomas Munkhøj Haslev | Unofficial title | 0 companies |
| Frank Dahlgaard | Board of Directors | 0 companies |
| Dorte Horn Holm | Board of Directors | 0 companies |
| Heinrich Legaard Küsch | Board of Directors | 0 companies |
| Thorkild Rydahl | Board of Directors | 0 companies |
| Jesper Horn Hansen | Board of Directors | 0 companies |