| Revenue | DKK 120K | -32% |
| EBITDA | DKK 120K | -32% |
| Net profit | DKK 949K | +1815% |
| Total assets | DKK 4M | +21% |
| Equity | DKK 939K | +648% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 208 | 271 | 302 | 177 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 208 | 271 | 302 | 177 | 120 |
| Depreciation & amort. | -118 | -120 | -185 | -78 | -102 |
| EBIT | 90 | 150 | 117 | 98 | 18 |
| Net financials | -56 | -53 | -77 | -35 | 907 |
| Profit before tax | 34 | 98 | 41 | 64 | 925 |
| Tax | 8 | 22 | 9 | 14 | -24 |
| Net profit | 27 | 76 | 32 | 50 | 949 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.010 | 2.902 | 2.134 | 3.323 | 4.014 |
| Equity | -32 | 44 | 76 | 126 | 939 |
| Long-term debt | 1.758 | 1.573 | 743 | 1.655 | 1.532 |
| Short-term debt | 1.160 | 1.161 | 1.186 | 1.418 | 1.434 |
| Total debt | 2.919 | 2.734 | 1.929 | 3.072 | 2.966 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Founder | Founder | 2002 |
| Former (2) | ||
CH Audit | Audit | 2002 – 2003 |
P | Audit | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2002 – 2023 | |
| Board of Directors | 2014 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anni Staunstrup | Founder | 0 companies |
| Carsten Hausig | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Lars Mølgaard Svendsen | Board of Directors | 0 companies |
| Kasper Staunstrup | Board of Directors | 0 companies |