| Revenue | DKK -100K | -37% |
| EBITDA | DKK -100K | +37% |
| Net profit | DKK 8,9M | +2997% |
| Total assets | DKK 27,2M | +69% |
| Equity | DKK 22,6M | +65% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | -15 | -44 | -23 | -31 | -82 | -76 | -53 | -74 | -55 | -9 | -192 | -159 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -15 | -44 | -23 | -31 | -82 | -76 | -53 | -74 | -55 | -9 | -192 | -159 | -100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -15 | -44 | -23 | -31 | -82 | -76 | -53 | -74 | -55 | -9 | -192 | -159 | -100 |
| Net financials | -27 | -14 | 432 | 50 | 177 | -24 | 404 | 416 | 387 | 583 | 241 | 10.878 | 404 | 9.003 |
| Profit before tax | -30 | -29 | 388 | 28 | 146 | -54 | 328 | 403 | 372 | 565 | 232 | 10.685 | 245 | 8.903 |
| Tax | 5 | 3 | 50 | 5 | 62 | 26 | 61 | 20 | 29 | 18 | -4 | -34 | -43 | -33 |
| Net profit | -35 | -32 | 338 | 22 | 84 | -80 | 267 | 383 | 342 | 547 | 236 | 10.720 | 289 | 8.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.155 | 2.110 | 2.462 | 2.524 | 2.634 | 2.558 | 3.767 | 4.145 | 4.509 | 5.083 | 5.015 | 15.715 | 16.093 | 27.174 |
| Equity | -95 | -127 | 211 | 233 | 317 | 237 | 1.418 | 1.801 | 2.144 | 2.690 | 2.668 | 13.388 | 13.676 | 22.551 |
| Long-term debt | 2.237 | 2.234 | 2.242 | 2.252 | 2.257 | 2.299 | 2.318 | 2.332 | 2.355 | 2.383 | 2.333 | 2.317 | 2.407 | 2.623 |
| Short-term debt | 12 | 3 | 10 | 39 | 60 | 22 | 30 | 12 | 10 | 10 | 14 | 10 | 10 | 1.999 |
| Total debt | 2.250 | 2.237 | 2.251 | 2.291 | 2.317 | 2.321 | 2.348 | 2.344 | 2.365 | 2.393 | 2.347 | 2.328 | 2.417 | 4.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Audit | Audit | 2012 | — | — |
AM Founder | Founder | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Gideon | Audit | 0 companies |
| Anne Marie Nymann | Founder | 0 companies |