| Revenue | DKK -231K | -8% |
| EBITDA | DKK -1,2M | +68% |
| Net profit | DKK 4,7M | +3% |
| Total assets | DKK 79,4M | -3% |
| Equity | DKK 77,1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 571 | -459 | 418 | 417 | 386 | 314 | 316 | 175 | 180 | 2.417 | -384 | -292 | -252 | -231 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -360 | -360 | -360 | -400 | -0 | -0 | -0 | -0 |
| EBITDA | 81 | 2.416 | 237 | 2.511 | -5.708 | -359 | 55 | -3.644 | -1.238 | 1.941 | -450 | -292 | -3.715 | -1.198 |
| Depreciation & amort. | -0 | -157 | -135 | -135 | -107 | -107 | -38 | -38 | -38 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 81 | 2.259 | 102 | 2.376 | -5.816 | -466 | 18 | -3.681 | -1.276 | 1.941 | -450 | -292 | -3.715 | -1.198 |
| Net financials | 9.566 | -43.229 | 12.356 | 7.116 | 3.710 | 8.412 | 2.543 | 199 | 393 | -4.491 | -18.164 | -2.231 | 7.647 | 4.817 |
| Profit before tax | 9.647 | 45.488 | -12.253 | -4.740 | -2.106 | 7.946 | 2.561 | -3.483 | -883 | -2.550 | -18.614 | -2.523 | 3.931 | 3.620 |
| Tax | 4.982 | -10 | -5 | -3.351 | 5.890 | -43 | -0 | -1 | -156 | -0 | -0 | -138 | -666 | -1.109 |
| Net profit | 4.665 | 45.498 | -12.248 | -1.389 | -7.995 | 7.990 | 2.561 | -3.482 | -727 | -2.550 | -18.614 | -2.385 | 4.598 | 4.729 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 265.752 | 216.255 | 230.378 | 233.370 | 235.979 | 228.352 | 222.882 | 208.538 | 205.089 | 198.343 | 80.277 | 77.698 | 81.477 | 79.398 |
| Equity | 133.300 | 87.802 | 100.050 | 101.439 | 93.444 | 101.433 | 103.664 | 92.395 | 91.668 | 88.773 | 71.294 | 68.554 | 72.789 | 77.053 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132.452 | 128.453 | 130.328 | 131.931 | 142.536 | 126.918 | 119.217 | 116.143 | 113.421 | 109.570 | 8.983 | 9.144 | 8.688 | 2.345 |
| Total debt | 132.452 | 128.453 | 130.328 | 131.931 | 142.536 | 126.918 | 119.217 | 116.143 | 113.421 | 109.570 | 8.983 | 9.144 | 8.688 | 2.345 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1978 | — | — | |
HP Audit | Audit | 1978 | — | — |
| Audit | 1978 | — | — | |
JN Management | Management | 2000 | — | — |
HN Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1984 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 | |
MOLARCO FINANS A/S | Company | 15.0% | 15.0% | 2005 |
FAMILIEFOND AF 29/12 1979 | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Flemming Thomsen | Audit | 0 companies |
| Henrik Pommerencke | Audit | 0 companies |
| Reg. revisor Henrik Pommerencke | Audit | 0 companies |
| John Nygaard Johansen | Management | 0 companies |
| Henrik Nygaard Johansen | Management | 0 companies |
| Jytte Johansen | Board of Directors | 0 companies |
| Jørgen Søtofte | Chairman | 0 companies |