| Revenue | DKK 375K | +536% |
| EBITDA | DKK 271K | +445% |
| Net profit | DKK 238K | +346% |
| Total assets | DKK 2,9M | -3% |
| Equity | DKK 2,7M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -199 | 57 | -98 | 41 | 184 | 576 | 647 | -70 | 430 | 819 | 344 | 217 | 59 | 375 |
| Staff expenses | -152 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -158 | -456 | -145 | -137 | -104 |
| EBITDA | -774 | 1.275 | -797 | 665 | 184 | 576 | 647 | -70 | 430 | 661 | -112 | 72 | -78 | 271 |
| Depreciation & amort. | -443 | -127 | -0 | -0 | -27 | -58 | -46 | -23 | -25 | -15 | -12 | -15 | -24 | -27 |
| EBIT | -1.217 | 1.147 | -797 | 665 | 157 | 518 | 601 | -92 | 405 | 646 | -124 | 57 | -102 | 244 |
| Net financials | -131 | 139 | -2 | -24 | 12 | 14 | 23 | 40 | 1 | -33 | -25 | -5 | 5 | -6 |
| Profit before tax | -1.348 | 1.286 | -799 | 846 | 169 | 532 | 624 | -52 | 406 | 612 | -149 | 53 | -97 | 238 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.348 | 1.286 | -799 | 846 | 169 | 532 | 624 | -52 | 406 | 612 | -149 | 53 | -97 | 238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.529 | 1.351 | 973 | 1.016 | 1.072 | 1.432 | 1.879 | 1.839 | 3.240 | 3.578 | 3.207 | 3.189 | 3.022 | 2.946 |
| Equity | -979 | 307 | -491 | 354 | 523 | 1.055 | 1.680 | 1.627 | 2.033 | 2.645 | 2.496 | 2.549 | 2.452 | 2.690 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 139 | 919 | 965 | 662 | 548 | 377 | 199 | 212 | 1.207 | 933 | 711 | 640 | 570 | 256 |
| Total debt | 183 | 919 | 965 | 662 | 548 | 377 | 199 | 212 | 1.207 | 933 | 711 | 640 | 570 | 256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET NEJSTGAARD & VETLOV A/S | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Niels Kristian Palle Bjerre | Board of Directors | 0 companies |