| Revenue | DKK -22K | +626% |
| EBITDA | DKK -22K | -626% |
| Net profit | DKK -653K | -118% |
| Total assets | DKK 10,2M | -21% |
| Equity | DKK 9,1M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 0 | -6 | -15 | 316 | 0 | -1 | -16 | -9 | -9 | -13 | -10 | -3 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | -126 | -6 | -15 | 316 | 0 | -1 | -16 | -9 | -9 | -13 | -10 | -3 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | -126 | -6 | -15 | 316 | 0 | -1 | -16 | -9 | -9 | -13 | -10 | -3 | -22 |
| Net financials | 118 | 46 | -8 | -1.195 | 0 | 0 | -570 | 863 | 135 | 261 | 2.470 | 4.415 | 4.029 | -809 |
| Profit before tax | 134 | -80 | -14 | -1.210 | 316 | 0 | -571 | 847 | 126 | 252 | 2.457 | 4.404 | 4.026 | -831 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -783 | -7 | 51 | -46 | 404 | 392 | -178 |
| Net profit | 134 | -80 | -14 | -1.210 | 316 | 0 | -571 | 1.630 | 133 | 201 | 2.503 | 4.001 | 3.634 | -653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.010 | 168 | 821 | 1.025 | 1.213 | 1.213 | 578 | 2.174 | 2.939 | 2.957 | 7.001 | 13.226 | 12.973 | 10.207 |
| Equity | -1.956 | -2.806 | -2.326 | -2.023 | -1.708 | -1.708 | -2.332 | -702 | -569 | -368 | 2.135 | 6.136 | 9.770 | 9.117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358 | 5.243 | 1.354 | 2 |
| Short-term debt | 2.966 | 2.974 | 3.147 | 3.049 | 2.921 | 2.921 | 2.910 | 2.876 | 3.508 | 3.325 | 4.508 | 1.847 | 1.850 | 1.088 |
| Total debt | 2.966 | 2.974 | 3.147 | 3.049 | 2.921 | 2.921 | 2.910 | 2.876 | 3.508 | 3.325 | 4.866 | 7.090 | 3.204 | 1.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR | Audit | 1995 | — | — |
TH Management | Management | 1978 | — | — |
TH | Audit | 1978 | — | — |
GL Audit | Audit | 1978 | — | — |
JB Audit | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Samarbejdende Revisorer I/S | Audit | 0 companies |
| Tove Helene Bruun | Management | 0 companies |
| Thorbjørn Helmo Madsen | Audit | 0 companies |
| Gert Lenk | Audit | 0 companies |
| Jørgen Bruun Nielsen | Audit | 0 companies |
| Helle Hytting Hansen | Board of Directors | 0 companies |
| Knud Christian Duke Aagesen | Board of Directors | 0 companies |
| Viggo Bruun | Chairman | 0 companies |
| Vagn Hytting Petersen | Board of Directors | 0 companies |
| Robert Gelvan | Board of Directors | 0 companies |
| Lise Bjerre Petersen | Chairman | 0 companies |