| Revenue | DKK 472K | +12900% |
| EBITDA | DKK 491K | +13429% |
| Net profit | DKK 7,4M | +3120% |
| Total assets | DKK 14,2M | +27% |
| Equity | DKK 13,8M | +112% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 40 | -339 | -101 | -19 | -12 | 2.072 | 235 | -75 | 406 | 47 | 155 | 4 | 472 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -84 | -106 | -361 | -38 | 281 | -12 | 2.132 | 235 | 102 | 524 | 87 | 155 | 4 | 491 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -84 | -106 | -361 | -38 | 281 | -12 | 2.132 | 235 | 102 | 524 | 87 | 155 | 4 | 491 |
| Net financials | 254 | 174 | -79 | 11 | -27 | -14 | -66 | -12 | -59 | -54 | -111 | -198 | 201 | 7.028 |
| Profit before tax | 171 | 67 | -345 | -27 | 254 | -11 | 2.066 | 224 | 44 | 470 | -23 | -43 | 205 | 7.519 |
| Tax | 40 | 220 | 48 | 314 | 1 | 8 | 29 | 51 | -28 | 81 | -29 | -5 | -25 | 117 |
| Net profit | 131 | -153 | -393 | -340 | 253 | -19 | 2.038 | 173 | 71 | 389 | 6 | -37 | 230 | 7.402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.194 | 9.926 | 5.734 | 5.042 | 5.397 | 4.749 | 9.451 | 9.927 | 10.065 | 11.778 | 11.882 | 12.006 | 11.147 | 14.185 |
| Equity | 8.323 | 8.074 | 4.681 | 4.178 | 4.432 | 4.312 | 6.350 | 6.417 | 6.380 | 6.658 | 6.551 | 6.399 | 6.511 | 13.791 |
| Long-term debt | 919 | 910 | 908 | 0 | 0 | 0 | 2.858 | 2.770 | 2.722 | 2.633 | 2.543 | 2.442 | 2.419 | 0 |
| Short-term debt | 951 | 942 | 144 | 864 | 966 | 437 | 244 | 740 | 963 | 2.486 | 2.788 | 3.164 | 2.217 | 394 |
| Total debt | 1.870 | 1.852 | 1.052 | 864 | 966 | 437 | 3.101 | 3.510 | 3.685 | 5.119 | 5.331 | 5.607 | 4.636 | 394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Patrick Nielsen | Board of Directors | 0 companies |