| Revenue | DKK 76K | +63% |
| EBITDA | DKK 76K | +63% |
| Net profit | DKK 76K | +129% |
| Total assets | DKK 6M | +0% |
| Equity | DKK 5M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -29 | 45 | -39 | -79 | -147 | 31 | 12 | 15 | 100 | 110 | 157 | 46 | 76 |
| Staff expenses | -216 | -86 | -12 | -6 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -243 | -115 | 33 | -45 | -89 | -147 | 31 | 12 | 15 | 100 | 110 | 157 | 46 | 76 |
| Depreciation & amort. | -64 | -29 | -56 | -74 | -74 | -74 | -74 | -38 | -38 | -38 | -38 | -38 | -38 | -38 |
| EBIT | -307 | -144 | -23 | -119 | -163 | -221 | -43 | -25 | -23 | 61 | 72 | 119 | 8 | 38 |
| Net financials | 213 | 307 | 260 | 273 | 225 | 171 | 68 | 127 | 162 | 113 | 67 | 47 | 37 | 59 |
| Profit before tax | -52 | 163 | 237 | 154 | 63 | -50 | 25 | 101 | 139 | 175 | 139 | 166 | 45 | 97 |
| Tax | 21 | 191 | -0 | -0 | -10 | -11 | 6 | 23 | 22 | 35 | 32 | 38 | 12 | 20 |
| Net profit | -73 | -28 | 237 | 154 | 73 | -40 | 19 | 78 | 116 | 139 | 107 | 127 | 33 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.865 | 4.844 | 4.980 | 5.113 | 5.042 | 6.345 | 5.520 | 5.535 | 6.661 | 6.666 | 6.084 | 6.058 | 5.984 | 5.975 |
| Equity | 4.835 | 4.758 | 4.946 | 5.050 | 4.972 | 4.733 | 4.699 | 4.722 | 4.783 | 4.866 | 4.916 | 4.985 | 4.957 | 4.966 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.456 | 678 | 661 | 1.608 | 1.517 | 895 | 779 | 723 | 666 |
| Short-term debt | 31 | 86 | 34 | 64 | 69 | 156 | 144 | 152 | 269 | 283 | 273 | 294 | 303 | 343 |
| Total debt | 31 | 86 | 34 | 64 | 69 | 1.612 | 822 | 813 | 1.877 | 1.800 | 1.168 | 1.073 | 1.027 | 1.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Henrik Gielstrup | Audit | 0 companies |
| Anne Jacobsen | Chairman | 0 companies |