| Revenue | DKK -12K | +31% |
| EBITDA | DKK -12K | -31% |
| Net profit | DKK 629K | +175% |
| Total assets | DKK 4,7M | +8% |
| Equity | DKK 4,6M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 575 | 5 | -2 | 5 | -1 | 1 | -7 | -25 | -10 | -57 | -15 | -21 | -10 | -12 |
| Staff expenses | -496 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 4 | -2 | 5 | -1 | 1 | -7 | -25 | -10 | -57 | -15 | -21 | -10 | -12 |
| Depreciation & amort. | 41 | -48 | -55 | -49 | -32 | -11 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39 | -44 | -57 | -43 | -33 | -10 | -22 | -25 | -10 | -57 | -15 | -21 | -10 | -12 |
| Net financials | 331 | 392 | 427 | 772 | 434 | 631 | 573 | 911 | 1.000 | 735 | 193 | -1.721 | 248 | 651 |
| Profit before tax | 370 | 348 | 370 | 729 | 401 | 621 | 551 | 886 | 990 | 678 | 179 | -1.742 | 239 | 639 |
| Tax | 18 | 1 | 0 | 0 | 2 | 7 | 4 | -1 | 2 | 1 | 3 | 15 | 10 | 10 |
| Net profit | 352 | 347 | 370 | 728 | 399 | 614 | 546 | 887 | 987 | 677 | 175 | -1.757 | 229 | 629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.655 | 2.739 | 2.544 | 2.677 | 2.696 | 3.240 | 3.681 | 4.461 | 5.367 | 6.147 | 6.021 | 4.208 | 4.341 | 4.685 |
| Equity | 1.771 | 1.926 | 1.996 | 2.624 | 2.673 | 3.184 | 3.624 | 4.403 | 5.280 | 5.844 | 5.904 | 4.030 | 4.137 | 4.630 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 813 | 548 | 53 | 22 | 56 | 57 | 57 | 87 | 304 | 117 | 178 | 204 | 54 |
| Total debt | 0 | 813 | 548 | 53 | 22 | 56 | 57 | 57 | 87 | 304 | 117 | 178 | 204 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 2003 | — | — |
FS Founder | Founder | 2003 | — | — |
SC Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Helly Juell-Hansen | Audit | 0 companies |
| Frede Schmidt | Founder | 0 companies |
| Stig Calle Hansen | Audit | 0 companies |