| Revenue | DKK -85K | +21% |
| EBITDA | DKK -1,1M | -743% |
| Net profit | DKK 333K | -78% |
| Total assets | DKK 60M | -7% |
| Equity | DKK 58,1M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -5 | -5 | -14 | -117 | -271 | -108 | -32 | -315 | -34 | -21 | -34 | -70 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -10 | -118 | -70 | -53 | -58 | -58 | -64 | -67 | -58 | -993 |
| EBITDA | -8 | -5 | -5 | -14 | -127 | -389 | -179 | -85 | -373 | -92 | -85 | -101 | -128 | -1.077 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -5 | -5 | -14 | -127 | -389 | -179 | -85 | -373 | -92 | -85 | -101 | -128 | -1.077 |
| Net financials | 7.345 | 12.811 | 6.757 | 5.805 | 8.512 | 6.728 | 11.313 | 13.303 | -18.627 | 2.509 | 4.712 | 1.637 | 2.017 | 1.455 |
| Profit before tax | 7.337 | 12.807 | 6.752 | 5.791 | 8.385 | 6.339 | 11.135 | 13.218 | -19.000 | 2.417 | 4.627 | 1.536 | 1.889 | 378 |
| Tax | -7 | -1 | 10 | 57 | 25 | -55 | 54 | 77 | 97 | 136 | 128 | 218 | 380 | 45 |
| Net profit | 7.344 | 12.807 | 6.742 | 5.734 | 8.360 | 6.394 | 11.080 | 13.141 | -19.097 | 2.281 | 4.498 | 1.318 | 1.509 | 333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.976 | 34.209 | 40.474 | 45.931 | 53.645 | 59.218 | 69.348 | 81.664 | 60.611 | 59.103 | 62.415 | 62.169 | 64.316 | 59.966 |
| Equity | 21.323 | 34.030 | 40.465 | 45.897 | 53.612 | 59.207 | 69.284 | 81.225 | 60.128 | 58.408 | 61.906 | 60.724 | 59.733 | 58.066 |
| Long-term debt | 592 | 105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 74 | 10 | 34 | 33 | 11 | 64 | 439 | 484 | 695 | 509 | 1.445 | 4.582 | 1.900 |
| Total debt | 653 | 179 | 10 | 34 | 33 | 11 | 64 | 439 | 484 | 695 | 509 | 1.445 | 4.582 | 1.900 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 2003 | — | — |
VV Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PB Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Kjær Iversen | Audit | 0 companies |
| Villy Voetmand | Chief Executive Officer | 0 companies |
| Per Broe-Andersen | Founder | 0 companies |