| Revenue | DKK -30K | — |
| EBITDA | DKK -30K | +10% |
| Net profit | DKK 569K | -67% |
| Total assets | DKK 16M | -2% |
| Equity | DKK 15,6M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | -42 | -10 | -12 | -19 | — | — | — | — | — | — | — | — | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 42 | 3.690 | -10 | -12 | -19 | -33 | -19 | -19 | -23 | -51 | -65 | -33 | -33 | -30 |
| Depreciation & amort. | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 3.690 | -10 | -12 | -19 | -33 | -19 | -19 | -23 | -51 | -65 | -33 | -33 | -30 |
| Net financials | -2.860 | -7.951 | 2.364 | -653 | 645 | 829 | 601 | 855 | 456 | 2.129 | -2.092 | 1.139 | 2.229 | 762 |
| Profit before tax | -2.848 | -4.261 | 2.354 | -666 | 627 | 796 | 581 | 836 | 433 | 2.078 | -2.157 | 1.106 | 2.196 | 733 |
| Tax | -319 | 288 | -98 | 152 | 152 | 174 | 107 | 172 | 83 | 454 | -458 | 243 | 483 | 163 |
| Net profit | -2.530 | -4.549 | 2.452 | -817 | 475 | 623 | 474 | 664 | 349 | 1.624 | -1.698 | 863 | 1.713 | 569 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.318 | 55.271 | 33.407 | 23.214 | 23.074 | 21.685 | 20.690 | 21.157 | 20.093 | 18.530 | 15.463 | 15.361 | 16.276 | 15.968 |
| Equity | 18.844 | 21.743 | 23.195 | 20.378 | 20.352 | 19.375 | 18.119 | 18.513 | 17.363 | 18.166 | 14.468 | 15.331 | 16.044 | 15.613 |
| Long-term debt | 15.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 0 | 0 | 202 | 54 |
| Short-term debt | 3.281 | -33.528 | 10.212 | 2.836 | 2.721 | 2.310 | 2.571 | 2.644 | 2.731 | 46 | 995 | 30 | 30 | 301 |
| Total debt | 18.474 | -33.528 | 10.212 | 2.836 | 2.721 | 2.310 | 2.571 | 2.644 | 2.731 | 364 | 995 | 30 | 232 | 355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
SA Management | Management | 1978 | — | — |
SK | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Marie Winther Pedersen | Chief Executive Officer | 0 companies |
| Svend Aage Pedersen | Management | 0 companies |
| Steen Kristian Larsen | Audit | 0 companies |
| Vibe Hjelholt Baker | Board of Directors | 0 companies |
| Alice Gro Jørgensen | Board of Directors | 0 companies |
| Esben Hjelholt Halle Pedersen | Board of Directors | 0 companies |