| Revenue | DKK -24K | -54% |
| EBITDA | DKK -316K | -14% |
| Net profit | DKK -338K | -24% |
| Total assets | DKK 637K | -34% |
| Equity | DKK 540K | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 908 | 1.617 | 846 | 815 | 843 | 294 | -45 | -2 | -34 | -59 | 316 | -52 | -24 |
| Staff expenses | -502 | -493 | -446 | -371 | -371 | -370 | -310 | -298 | -299 | -300 | -300 | -226 | -292 |
| EBITDA | -549 | -514 | -530 | -388 | -425 | -481 | -355 | -300 | -333 | -359 | 16 | -278 | -316 |
| Depreciation & amort. | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -551 | -516 | -530 | -388 | -425 | -481 | -355 | -300 | -333 | -359 | 16 | -278 | -316 |
| Net financials | 346 | -89 | 31 | 65 | 57 | 5 | -57 | 89 | 29 | 18 | -136 | 4 | -22 |
| Profit before tax | -205 | -606 | -499 | -323 | -369 | -476 | -412 | -211 | -304 | -341 | -120 | -274 | -338 |
| Tax | -62 | 138 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -143 | -743 | -499 | -323 | -369 | -476 | -414 | -211 | -304 | -341 | -120 | -274 | -338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.174 | 4.620 | 4.058 | 3.642 | 3.451 | 3.100 | 2.410 | 2.108 | 1.966 | 1.339 | 1.269 | 966 | 637 |
| Equity | 4.952 | 4.208 | 3.709 | 3.386 | 3.017 | 2.541 | 2.127 | 1.916 | 1.612 | 1.271 | 1.152 | 878 | 540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 222 | 412 | 349 | 256 | 433 | 559 | 283 | 192 | 354 | 68 | 117 | 88 | 98 |
| Total debt | 222 | 412 | 349 | 256 | 433 | 559 | 283 | 192 | 354 | 68 | 117 | 88 | 98 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 1979 | — | — |
| Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Blandford | Management | 0 companies |
| Revisionsfirmaet Theilmann & Vibe-Hastrup | Audit | 0 companies |
| Søren Kristian Dalsgaard | Chairman | 0 companies |
| Kell Klim Nielsen | Board of Directors | 0 companies |
| Dorrit Annette Outzen Danker | Board of Directors | 0 companies |