| Revenue | DKK 567K | +109% |
| EBITDA | DKK 115K | +67% |
| Net profit | DKK -627K | -219% |
| Total assets | DKK 840K | -43% |
| Equity | DKK 469K | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -49 | -7 | -21 | 29 | 34 | 77 | 153 | 416 | 362 | 196 | 400 | 271 | 567 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -291 | -309 | -230 | -344 | -202 | -290 |
| EBITDA | -8 | 88 | -7 | -21 | 1 | 12 | 77 | -28 | 126 | 53 | -34 | 56 | 69 | 115 |
| Depreciation & amort. | -0 | -31 | -35 | -35 | -35 | -35 | 6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 56 | -42 | -56 | -34 | -23 | 71 | -28 | 126 | 53 | -34 | 56 | 69 | 115 |
| Net financials | -9 | -88 | 138 | 131 | -21 | -63 | 13 | 33 | 60 | 94 | 172 | 212 | 606 | -742 |
| Profit before tax | -17 | -25 | 96 | 76 | -55 | -86 | 84 | 5 | 186 | 148 | 138 | 269 | 675 | -627 |
| Tax | -0 | -2 | 23 | 20 | -0 | -0 | -0 | 1 | 32 | 33 | 30 | 59 | 148 | -0 |
| Net profit | -17 | -23 | 73 | 55 | -55 | -86 | 84 | 4 | 154 | 115 | 107 | 209 | 526 | -627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 712 | 686 | 702 | 730 | 416 | 311 | 387 | 380 | 544 | 574 | 595 | 911 | 1.484 | 840 |
| Equity | 702 | 676 | 673 | 679 | 346 | 260 | 292 | 243 | 343 | 403 | 454 | 606 | 1.096 | 469 |
| Long-term debt | 9 | 6 | 16 | 43 | 56 | 34 | 64 | 98 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 | -15 | 13 | 9 | 14 | 17 | 31 | 38 | 201 | 171 | 141 | 305 | 388 | 371 |
| Total debt | 10 | -9 | 29 | 51 | 70 | 50 | 95 | 136 | 201 | 171 | 141 | 305 | 388 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Audit | Audit | 1999 | — | — |
SV Management | Management | 1988 | — | — |
OK Audit | Audit | 1996 | — | — |
ET | Audit | 1988 | — | — |
| Audit | 1994 | — | — | |
RA Audit | Audit | 1988 | — | — |
AM | Audit | 2002 | — | — |
PE Audit | Audit | 1988 | — | — |
SS Management | Management | 1988 | — | — |
LE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Plenge | Audit | 0 companies |
| Sigrun Vibeke Graabech | Management | 0 companies |
| Ole Kofoed | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Svend Arne Angelo Svendsen Due | Audit | 0 companies |
| REVIDAN ApS | Audit | 0 companies |
| Annette Mariane Holm Jensen | Audit | 0 companies |
| Poul Eskerod | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Lone Elisabeth Marcussen | Management | 0 companies |
| Susanne Haurum Andersen | Board of Directors | 0 companies |
| Per Nordgren Pedersen | Board of Directors | 0 companies |
| Birgitte Skov Sørensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |