| Revenue | DKK 576K | +8% |
| EBITDA | DKK 173K | -20% |
| Net profit | DKK 448K | -25% |
| Total assets | DKK 13,1M | +2% |
| Equity | DKK 8,4M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 | 23 | 79 | 96 | 51 | 113 | 106 | 427 | 650 | 568 | 938 | 260 | 535 | 576 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -251 | -265 | -262 | -324 | -383 | -318 | -321 | -317 | -403 |
| EBITDA | 94 | 4 | 64 | 96 | 51 | -138 | -160 | 165 | 326 | 185 | 620 | -61 | 218 | 173 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -26 | -26 |
| EBIT | 94 | 4 | 64 | 81 | 37 | -153 | -175 | 150 | 311 | 170 | 605 | -75 | 192 | 147 |
| Net financials | 316 | 228 | 364 | 466 | 61 | 282 | -389 | 914 | 431 | 936 | -1.162 | 1.248 | 649 | 382 |
| Profit before tax | 410 | 232 | 428 | 547 | 98 | 130 | -563 | 1.064 | 743 | 1.106 | -557 | 1.173 | 840 | 529 |
| Tax | 107 | 28 | 39 | 65 | 25 | 18 | -121 | 237 | 167 | 247 | -119 | 261 | 241 | 81 |
| Net profit | 303 | 205 | 388 | 482 | 73 | 112 | -442 | 827 | 575 | 859 | -438 | 911 | 599 | 448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.664 | 10.089 | 6.868 | 7.623 | 7.998 | 8.361 | 8.079 | 9.014 | 9.497 | 11.245 | 10.795 | 12.100 | 12.794 | 13.080 |
| Equity | — | 4.033 | 4.421 | 4.903 | 4.976 | 5.088 | 4.645 | 5.472 | 6.047 | 6.906 | 6.468 | 7.379 | 7.978 | 8.427 |
| Long-term debt | 2.602 | 2.602 | 2.602 | 2.602 | 2.602 | 2.506 | 2.377 | 2.249 | 2.120 | 996 | 944 | 898 | 842 | 780 |
| Short-term debt | 483 | 4.703 | 1.100 | 1.373 | 1.675 | 1.987 | 2.245 | 2.384 | 2.357 | 3.309 | 3.383 | 3.790 | 3.941 | 3.840 |
| Total debt | 3.085 | 7.305 | 2.447 | 2.721 | 4.277 | 4.493 | 4.622 | 4.633 | 4.477 | 4.305 | 4.327 | 4.688 | 4.783 | 4.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — | |
R Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| CENTRUM REVISION ODSHERRED ApS REGISTREREDE REVISORER | Audit | 0 companies |
| Revi:Info | Audit | 0 companies |
| Andre Wadmann | Board of Directors | 0 companies |
| Jytte Annelise Wadmann | Board of Directors | 0 companies |
| Erik Wadmann | Board of Directors | 0 companies |