| Revenue | DKK -47K | +60% |
| EBITDA | DKK -47K | -60% |
| Net profit | DKK -9,6M | -303% |
| Total assets | DKK 14,7M | -40% |
| Equity | DKK 13,8M | -41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | -89 | -76 | -61 | -70 | -148 | -65 | -55 | -55 | -53 | -28 | -21 | -30 | -47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -65 | -89 | -76 | -61 | -70 | -148 | -65 | -55 | -55 | -53 | -28 | -21 | -30 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -89 | -76 | -61 | -70 | -148 | -65 | -55 | -55 | -53 | -28 | -21 | -30 | -47 |
| Net financials | -4.181 | -1.801 | 1.984 | 10.513 | 5.505 | 6.213 | -22.281 | -2.980 | -4.878 | 263 | -396 | -603 | 4.775 | -9.557 |
| Profit before tax | -4.245 | -1.890 | 1.908 | 10.452 | 5.436 | 6.066 | -22.346 | -3.035 | -4.933 | 210 | -424 | -625 | 4.745 | -9.604 |
| Tax | -0 | -2.750 | -0 | -281 | 363 | 1.444 | -2.545 | -337 | -0 | 1.524 | 530 | 34 | 25 | -0 |
| Net profit | -4.245 | 860 | 1.908 | 10.732 | 5.072 | 4.622 | -19.801 | -2.699 | -4.933 | -1.314 | -955 | -658 | 4.720 | -9.604 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.984 | 32.712 | 34.531 | 44.485 | 50.998 | 55.497 | 32.730 | 27.747 | 21.730 | 20.408 | 19.505 | 18.844 | 24.358 | 14.710 |
| Equity | 31.810 | 32.541 | 33.648 | 44.381 | 48.453 | 52.075 | 31.274 | 27.575 | 21.642 | 20.329 | 19.374 | 18.716 | 23.435 | 13.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.174 | 171 | 883 | 105 | 2.545 | 3.422 | 1.456 | 172 | 88 | 79 | 131 | 128 | 923 | 879 |
| Total debt | 1.174 | 171 | 883 | 105 | 2.545 | 3.422 | 1.456 | 172 | 88 | 79 | 131 | 128 | 923 | 879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2001 | |
| Individual | 25.0% | 25.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Christian Chur | Audit | 0 companies |
| Frantz Carsten Carstensen Dolberg | Board of Directors | 0 companies |
| Poul Egelykke | Board of Directors | 0 companies |
| Poul Steen Pedersen | Board of Directors | 0 companies |
| Jakob Rørmose Bagge | Board of Directors | 0 companies |
| Herluf Boyum Hansen | Board of Directors | 0 companies |