| Revenue | DKK -224K | -43% |
| EBITDA | DKK -224K | +58% |
| Net profit | DKK 2,5M | -85% |
| Total assets | DKK 85,3M | +16% |
| Equity | DKK 66,2M | -2% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -73 | -280 | -12 | -392 | -224 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | -280 | -12 | -538 | -224 |
| Depreciation & amort. | -0 | -0 | -31 | -76 | -359 |
| EBIT | -73 | -280 | -43 | -614 | -583 |
| Net financials | 12.654 | 6.755 | 11.751 | 17.004 | 3.096 |
| Profit before tax | 12.582 | 6.475 | 11.708 | 16.390 | 2.513 |
| Tax | -0 | -0 | -0 | 5 | -0 |
| Net profit | 12.582 | 6.475 | 11.708 | 16.386 | 2.513 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 43.117 | 44.904 | 61.330 | 73.585 | 85.296 |
| Equity | 40.233 | 44.459 | 55.253 | 67.649 | 66.162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.884 | 445 | 6.078 | 5.936 | 19.134 |
| Total debt | 2.884 | 445 | 6.078 | 5.936 | 19.134 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SD Audit | Audit | 2003 – 2009 |
KM Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 100% | 2023 | |
| Individual | 20–24.99% | 0% | 2023 | |
| Individual | 20–24.99% | 0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |