| Revenue | DKK 305K | -45% |
| EBITDA | DKK 305K | -45% |
| Net profit | DKK 178K | -41% |
| Total assets | DKK 52K | -39% |
| Equity | DKK -411K | +80% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.348 | 700 | 401 | 418 | 221 | 164 | 536 | 800 | 546 | 416 | 633 | 555 | 305 |
| Staff expenses | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.323 | 699 | 401 | 418 | 221 | 164 | 536 | 800 | 546 | 416 | 633 | 555 | 305 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.323 | 699 | 401 | 418 | 221 | 164 | 536 | 800 | 546 | 416 | 633 | 555 | 305 |
| Net financials | -329 | -266 | -180 | -163 | -161 | -167 | -122 | -107 | -94 | -89 | -80 | -152 | -70 |
| Profit before tax | 994 | 433 | 220 | 255 | 60 | -4 | 414 | 693 | 453 | 327 | 552 | 403 | 236 |
| Tax | -0 | -0 | -0 | 24 | 17 | 6 | 95 | 163 | 110 | 80 | 127 | 103 | 58 |
| Net profit | 994 | 433 | 220 | 231 | 43 | -9 | 319 | 530 | 342 | 247 | 426 | 300 | 178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.566 | 223 | 0 | 0 | 0 | 115 | 63 | 113 | 58 | 171 | 206 | 85 | 52 |
| Equity | -5.181 | -4.748 | -4.528 | -4.297 | -4.253 | -4.263 | -3.943 | -3.413 | -3.071 | -2.825 | -2.399 | -2.098 | -411 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.747 | 4.971 | 4.528 | 4.297 | 4.253 | 4.378 | 4.006 | 3.527 | 3.129 | 2.995 | 2.605 | 2.183 | 463 |
| Total debt | 6.747 | 4.971 | 4.528 | 4.297 | 4.253 | 4.378 | 4.006 | 3.527 | 3.129 | 2.995 | 2.605 | 2.183 | 463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1995 | — | — |
KG Audit | Audit | 1979 | — | — |
CD Audit | Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1979 | — | — | |
| Chairman | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 1985 | |
| Individual | 25.0% | 25.0% | 1986 | |
| Individual | 25.0% | 25.0% | 1985 | |
| Individual | 15.0% | 15.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Kresten Lei | Audit | 0 companies |
| Kaj Gabriel Piaster | Audit | 0 companies |
| Carsten Dan Ehlers | Audit | 0 companies |
| Bo Foss Vilstrup | Chairman | 0 companies |
| Søren Christian Franck | Chairman | 0 companies |