| Revenue | DKK -127K | +30% |
| EBITDA | DKK -127K | -30% |
| Net profit | DKK 1,1M | +8% |
| Total assets | DKK 8,9M | +14% |
| Equity | DKK 8,5M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -119 | -140 | -125 | -145 | -27 | -80 | -114 | -22 | -44 | -81 | -103 | -93 | -98 | -127 |
| Staff expenses | -0 | -0 | -100 | -102 | -102 | -102 | -0 | -19 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -119 | -140 | 18 | -266 | -130 | -183 | -114 | -41 | 166 | 10 | -103 | -93 | -98 | -127 |
| Depreciation & amort. | -17 | -15 | 121 | -7 | -0 | -27 | -27 | -32 | -32 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -136 | -154 | -103 | -272 | -130 | -210 | -141 | -73 | 134 | 10 | -103 | -93 | -98 | -127 |
| Net financials | 594 | 234 | 400 | 71 | 154 | 98 | -294 | 549 | 17 | 769 | -505 | 70 | 1.241 | 1.573 |
| Profit before tax | 458 | 79 | 296 | -201 | 24 | -112 | -435 | 476 | 151 | 778 | -608 | -23 | 1.144 | 1.446 |
| Tax | 53 | 74 | 74 | -47 | 8 | -25 | -95 | 105 | 34 | 151 | -0 | -0 | 109 | 324 |
| Net profit | 405 | 5 | 222 | -154 | 16 | -87 | -340 | 370 | 117 | 627 | -608 | -23 | 1.035 | 1.121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.814 | 9.513 | 9.590 | 9.455 | 9.203 | 9.212 | 8.823 | 9.191 | 9.090 | 8.290 | 7.456 | 7.083 | 7.805 | 8.873 |
| Equity | 7.785 | 7.490 | 7.614 | 7.360 | 7.275 | 7.085 | 6.639 | 6.902 | 6.910 | 7.424 | 6.702 | 6.561 | 7.474 | 8.460 |
| Long-term debt | 1.603 | 1.567 | 1.584 | 1.602 | 1.603 | 1.603 | 1.603 | 1.603 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.426 | 456 | 391 | 492 | 326 | 524 | 581 | 686 | 2.180 | 865 | 754 | 522 | 331 | 412 |
| Total debt | 4.029 | 2.023 | 1.976 | 2.094 | 1.928 | 2.127 | 2.184 | 2.289 | 2.180 | 865 | 754 | 522 | 331 | 412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IJ Audit | Audit | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Ingo Jespersen | Audit | 0 companies |
| Ole Mølgaard Kristensen | Board of Directors | 0 companies |
| Ida Nielsen | Board of Directors | 0 companies |
| Sanne Østergaard Nielsen | Board of Directors | 0 companies |