| Revenue | DKK 61K | -200% |
| EBITDA | DKK 61K | +197% |
| Net profit | DKK 39K | +162% |
| Total assets | DKK 82K | -53% |
| Equity | DKK -194K | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 592 | 314 | 379 | 236 | 216 | 43 | 65 | 69 | -15 | -34 | 12 | -61 | 61 |
| Staff expenses | -22 | -7 | -8 | -6 | -3 | -4 | -5 | -3 | -8 | -2 | -1 | -2 | -2 | -0 |
| EBITDA | -105 | 99 | -42 | 10 | -18 | -69 | -135 | -53 | -51 | -17 | -35 | 10 | -63 | 61 |
| Depreciation & amort. | -4 | -7 | -17 | -17 | -26 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -109 | 92 | -59 | -7 | -43 | -79 | -135 | -53 | -51 | -17 | -35 | 10 | -63 | 61 |
| Net financials | 28 | 16 | 12 | 15 | 30 | 14 | 13 | 25 | 5 | -1 | -0 | -0 | 0 | -22 |
| Profit before tax | -81 | 108 | -47 | 8 | -14 | -65 | -123 | -28 | -45 | -18 | -35 | 10 | -63 | 39 |
| Tax | -0 | 9 | 8 | -1 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -81 | 99 | -55 | 9 | -15 | -65 | -123 | -28 | -45 | -18 | -35 | 10 | -63 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 747 | 734 | 701 | 642 | 546 | 615 | 625 | 91 | 101 | 83 | 97 | 173 | 82 |
| Equity | 564 | 663 | 608 | 617 | 602 | 537 | 414 | 387 | -127 | -144 | -180 | -170 | -233 | -194 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 0 | 0 |
| Short-term debt | 88 | 82 | 125 | 84 | 41 | 9 | 201 | 238 | 218 | 245 | 262 | 2 | 406 | 276 |
| Total debt | 88 | 82 | 125 | 84 | 41 | 9 | 201 | 238 | 218 | 245 | 262 | 267 | 406 | 276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1988 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1988 | |
| Individual | 50.0% | 50.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Philip Addis | Audit | 0 companies |
| Kenneth Jakobsen | Chairman | 0 companies |
| Bo Holm Hansen | Board of Directors | 0 companies |
| Lucas Undall | Board of Directors | 0 companies |
| Jens Franck | Board of Directors | 0 companies |
| Peter Sejer | Board of Directors | 0 companies |