| Revenue | DKK 188K | -43% |
| EBITDA | DKK 102K | -53% |
| Net profit | DKK 72K | -64% |
| Total assets | DKK 2M | +4% |
| Equity | DKK 639K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 732 | 727 | 907 | 1.000 | 977 | 807 | 1.033 | 1.140 | 935 | 1.201 | 921 | 519 | 331 | 188 |
| Staff expenses | -599 | -613 | -576 | -603 | -885 | -988 | -877 | -872 | -934 | -884 | -841 | -420 | -116 | -86 |
| EBITDA | 134 | 115 | 331 | 397 | 92 | -181 | 156 | 268 | -3 | 316 | 81 | 99 | 215 | 102 |
| Depreciation & amort. | 149 | -137 | -154 | -162 | -182 | -115 | -34 | -9 | -6 | -0 | -5 | -5 | -5 | -0 |
| EBIT | -15 | -22 | 177 | 235 | -90 | -296 | 122 | 260 | -9 | 316 | 76 | 94 | 210 | 102 |
| Net financials | 51 | 93 | 4 | -17 | -4 | -11 | -30 | -109 | -139 | -101 | -71 | -103 | -10 | -6 |
| Profit before tax | 36 | 71 | 181 | 219 | -94 | -307 | 92 | 150 | -148 | 215 | 5 | -9 | 200 | 95 |
| Tax | -0 | 2 | -0 | 33 | 15 | -0 | -70 | 29 | -30 | 52 | 1 | 11 | -0 | 24 |
| Net profit | 36 | 69 | 181 | 186 | -110 | -307 | 162 | 121 | -118 | 163 | 5 | -21 | 200 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.202 | 2.596 | 1.909 | 0 | 2.298 | 2.154 | 2.259 | 2.342 | 2.227 | 2.220 | 2.458 | 1.936 | 1.966 | 2.035 |
| Equity | -263 | -194 | -13 | 0 | 228 | 154 | 317 | 438 | 220 | 383 | 388 | 367 | 568 | 639 |
| Long-term debt | 0 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.465 | 2.790 | 1.922 | 0 | 2.008 | 2.000 | 1.942 | 1.905 | 2.007 | 1.837 | 2.070 | 1.569 | 1.398 | 1.396 |
| Total debt | 2.465 | 2.790 | 1.922 | 0 | 2.070 | 2.000 | 1.942 | 1.905 | 2.007 | 1.837 | 2.070 | 1.569 | 1.398 | 1.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL | Audit | 1978 | — | — |
PI Management | Management | 1978 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Ludvig Gade Maagensen | Audit | 0 companies |
| Preben Ib Jensen | Management | 0 companies |