| Revenue | DKK 321K | +133% |
| EBITDA | DKK 143K | +4% |
| Net profit | DKK 85K | -2% |
| Total assets | DKK 704K | -70% |
| Equity | DKK -601K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 250 | 208 | 243 | 386 | 201 | 37 | 458 | 81 | 0 | -0 | 118 | 138 | 321 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -177 |
| EBITDA | 314 | 250 | 208 | 243 | 386 | 201 | 37 | 458 | 81 | 473 | -0 | 118 | 138 | 143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 |
| EBIT | 314 | 250 | 208 | 243 | 386 | 201 | 37 | 458 | 81 | 473 | -0 | 118 | 138 | 133 |
| Net financials | -1 | 234 | 205 | 243 | 574 | 201 | 36 | 458 | 73 | 461 | -559 | -17 | -26 | -24 |
| Profit before tax | 313 | 234 | 205 | 243 | 574 | 201 | 36 | 458 | 73 | 461 | -559 | 101 | 112 | 110 |
| Tax | 78 | 63 | 52 | 61 | 135 | 44 | 10 | 105 | 23 | 20 | -5 | 22 | 25 | 24 |
| Net profit | 235 | 171 | 153 | 182 | 439 | 157 | 25 | 353 | 50 | 441 | -554 | 79 | 87 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351 | 179 | 238 | 361 | 918 | 717 | 853 | 1.257 | 1.387 | 1.815 | 397 | 1.206 | 2.310 | 704 |
| Equity | 176 | 7 | 210 | 343 | 678 | 701 | 853 | 1.206 | 382 | 799 | -639 | -789 | -686 | -601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 175 | 172 | 28 | 19 | 239 | 16 | 0 | 51 | 1.005 | 1.015 | 1.036 | 1.995 | 2.996 | 1.305 |
| Total debt | 175 | 172 | 28 | 19 | 239 | 16 | 0 | 51 | 1.005 | 1.015 | 1.036 | 1.995 | 2.996 | 1.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MR Management | Management | 2008 | — | — |
KK Unofficial title | Unofficial title | 2008 | — | — |
MH Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Michael Roger Christensen | Management | 0 companies |
| Knud Kasper Damsgaard | Unofficial title | 0 companies |
| Mads Høyer | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |