| Revenue | DKK -67K | +1% |
| EBITDA | DKK -67K | -1% |
| Net profit | DKK -1,8M | -134% |
| Total assets | DKK 28,7M | -10% |
| Equity | DKK 25,9M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | 7 | 7 | 8 | 16 | -23 | -13 | -5 | -10 | -42 | 14 | -86 | -66 | -67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | 7 | 7 | 8 | 16 | -23 | -13 | -5 | -10 | -42 | 14 | -86 | -66 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | 7 | 7 | 8 | 16 | -23 | -13 | -5 | -10 | -42 | 14 | -86 | -66 | -67 |
| Net financials | 41 | 2.200 | 3.878 | 3.774 | -2.088 | 3.060 | 906 | 1.729 | 1.038 | 8.161 | -4.365 | 4.577 | 6.975 | -1.773 |
| Profit before tax | 9 | 2.206 | 3.884 | 3.783 | -2.072 | 3.038 | 893 | 1.724 | 1.029 | 8.118 | -4.352 | 4.491 | 6.909 | -1.839 |
| Tax | 7 | 472 | 996 | 851 | -0 | 451 | 198 | 312 | 222 | 1.808 | -917 | 1.016 | 1.570 | -8 |
| Net profit | 2 | 1.734 | 2.888 | 2.931 | -2.072 | 2.587 | 694 | 1.412 | 807 | 6.310 | -3.435 | 3.475 | 5.339 | -1.831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.104 | 17.894 | 21.061 | 23.873 | 20.553 | 22.933 | 23.329 | 24.766 | 24.891 | 31.864 | 26.786 | 25.816 | 31.747 | 28.670 |
| Equity | 15.640 | 17.326 | 19.714 | 22.596 | 20.024 | 22.611 | 22.555 | 23.967 | 24.720 | 30.030 | 26.595 | 25.570 | 29.909 | 25.878 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 105 | 54 | 210 | 142 | 1.676 | 0 | 67 | 1.367 | 0 |
| Short-term debt | 465 | 569 | 1.347 | 1.277 | 529 | 217 | 720 | 589 | 30 | 158 | 191 | 171 | 462 | 2.792 |
| Total debt | 465 | 569 | 1.347 | 1.277 | 529 | 322 | 774 | 799 | 172 | 1.835 | 191 | 238 | 1.829 | 2.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE | Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Emil Birkehøj | Audit | 0 companies |
| Søren Nørbjerg | Board of Directors | 0 companies |
| Jens Vestergaard | Board of Directors | 0 companies |
| Allan Winther-Rasmussen | Board of Directors | 0 companies |
| Carsten Elsted | Board of Directors | 0 companies |
| Jørgen Peder Jørgensen | Board of Directors | 0 companies |
| Steen Vernegren Kristensen | Board of Directors | 0 companies |