| Revenue | DKK 123K | +120% |
| EBITDA | DKK -56K | +66% |
| Net profit | DKK 175K | -76% |
| Total assets | DKK 10,3M | +118% |
| Equity | DKK 9,8M | +123% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.779 | -2.090 | -768 | -287 | -1.083 | -962 | -226 | -728 | -105 | 41 | 69 | -107 | 56 | 123 |
| Staff expenses | -50 | -120 | -120 | -95 | -0 | -0 | -0 | -0 | -0 | -124 | -200 | -148 | -221 | -179 |
| EBITDA | -4.829 | -2.210 | -888 | -382 | -1.083 | -962 | -226 | -728 | -105 | -83 | -132 | -254 | -165 | -56 |
| Depreciation & amort. | -0 | -11 | -63 | -63 | -63 | -63 | -98 | -87 | -70 | -70 | -70 | -70 | -70 | -70 |
| EBIT | -4.829 | -2.221 | -951 | -445 | -1.147 | -1.025 | -324 | -814 | -175 | -153 | -201 | -324 | -235 | -126 |
| Net financials | 330 | 925 | -453 | -893 | -568 | -410 | -339 | 1.054 | 183 | 554 | 1.109 | 1.054 | 1.160 | 662 |
| Profit before tax | -4.499 | -1.296 | -1.405 | -1.338 | -1.715 | -1.494 | -735 | -547 | 8 | 401 | 907 | 730 | 925 | 537 |
| Tax | -250 | -61 | -11 | 7 | -0 | -0 | -244 | -162 | -0 | 254 | -332 | 164 | 187 | 361 |
| Net profit | -4.249 | -1.235 | -1.394 | -1.345 | -1.715 | -1.494 | -491 | -386 | 8 | 147 | 1.239 | 566 | 738 | 175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.350 | 11.083 | 9.689 | 8.539 | 6.824 | 6.135 | 5.316 | 5.162 | 4.988 | 3.493 | 4.636 | 4.408 | 4.707 | 10.261 |
| Equity | 12.313 | 11.078 | 9.684 | 8.339 | 6.624 | 5.130 | 4.640 | 4.254 | 4.262 | 2.509 | 3.348 | 3.714 | 4.402 | 9.800 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 5 | 5 | 200 | 200 | 1.005 | 676 | 907 | 725 | 984 | 1.288 | 693 | 305 | 460 |
| Total debt | 37 | 5 | 5 | 200 | 200 | 1.005 | 676 | 907 | 725 | 984 | 1.288 | 693 | 305 | 460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| John Robert Ravn | Chief Executive Officer | 0 companies |
| Poul Anker Ravn | Founder | 0 companies |