| Revenue | DKK -107K | +33% |
| EBITDA | DKK -191K | -31% |
| Net profit | DKK 962K | -52% |
| Total assets | DKK 33,6M | +2% |
| Equity | DKK 33,6M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 229 | -556 | -454 | -372 | -315 | -196 | -113 | 843 | -111 | -108 | -96 | -81 | -107 |
| Staff expenses | -143 | -94 | -88 | -84 | -83 | -73 | -72 | -65 | -66 | -58 | -57 | -64 | -66 | -84 |
| EBITDA | -98 | 135 | -644 | -538 | -455 | -389 | -268 | -404 | 777 | -169 | -165 | -161 | -146 | -191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -98 | 135 | -644 | -538 | -455 | -389 | -268 | -404 | 777 | -169 | -165 | -161 | -146 | -191 |
| Net financials | 2.247 | 2.672 | 1.412 | 2.521 | 678 | 3.431 | -1.825 | 5.737 | 1.853 | 8.361 | -5.201 | 4.100 | 2.246 | 1.428 |
| Profit before tax | 2.149 | 2.806 | 769 | 1.983 | 223 | 3.042 | -2.093 | 5.333 | 2.630 | 8.192 | -5.366 | 3.940 | 2.100 | 1.237 |
| Tax | 538 | 713 | 186 | 467 | 50 | 670 | 20 | 758 | 530 | 1.808 | 19 | 31 | 88 | 275 |
| Net profit | 1.612 | 2.093 | 582 | 1.516 | 173 | 2.372 | -2.113 | 4.576 | 2.101 | 6.384 | -5.385 | 3.908 | 2.012 | 962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.638 | 21.553 | 21.595 | 22.846 | 22.565 | 24.559 | 21.947 | 33.724 | 28.278 | 34.451 | 27.988 | 31.499 | 33.118 | 33.648 |
| Equity | 19.588 | 21.281 | 21.464 | 22.579 | 22.353 | 24.325 | 21.812 | 25.988 | 27.688 | 33.672 | 27.888 | 31.396 | 33.008 | 33.570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 272 | 132 | 266 | 212 | 234 | 136 | 7.737 | 590 | 778 | 100 | 103 | 110 | 79 |
| Total debt | 51 | 272 | 132 | 266 | 212 | 234 | 136 | 7.737 | 590 | 778 | 100 | 103 | 110 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1999 | |
| Individual | 25.0% | 25.0% | 1999 | |
| Individual | 20.0% | 20.0% | 1999 | |
| Individual | 20.0% | 20.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Jørgen Ohlmann | Audit | 0 companies |
| Vita Gudrun Madsen | Board of Directors | 0 companies |