| Revenue | DKK -132K | +2% |
| EBITDA | DKK -132K | +90% |
| Net profit | DKK 11,7M | -15% |
| Total assets | DKK 136,2M | +7% |
| Equity | DKK 129,7M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -34 | -87 | -128 | -119 | -91 | -221 | -113 | -122 | -176 | -119 | -122 | -130 | -132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -34 | -87 | -128 | -119 | -91 | -221 | -113 | -122 | -176 | -119 | -1.122 | -1.358 | -132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -34 | -87 | -128 | -119 | -91 | -221 | -113 | -122 | -176 | -119 | -1.122 | -1.358 | -132 |
| Net financials | 4.909 | 10.179 | 5.543 | 2.732 | 6.575 | 8.590 | 6.235 | 6.682 | 10.013 | 13.523 | -2.875 | 10.831 | 17.646 | 13.152 |
| Profit before tax | 4.871 | 7.766 | 5.456 | 2.604 | 6.456 | 8.499 | 6.014 | 6.569 | 9.891 | 13.348 | -2.994 | 9.709 | 16.288 | 13.020 |
| Tax | 101 | 129 | 383 | 7 | 352 | 776 | 292 | 438 | 226 | 1.424 | -2.130 | 596 | 2.554 | 1.310 |
| Net profit | 4.770 | 7.637 | 5.073 | 2.597 | 6.105 | 7.723 | 5.723 | 6.131 | 9.664 | 11.924 | -864 | 9.113 | 13.734 | 11.709 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.260 | 51.480 | 56.398 | 56.620 | 62.603 | 70.777 | 74.980 | 80.556 | 89.167 | 104.701 | 100.968 | 111.832 | 126.924 | 136.218 |
| Equity | 41.487 | 48.624 | 53.197 | 55.195 | 60.800 | 67.871 | 72.939 | 78.412 | 87.414 | 98.672 | 97.138 | 105.580 | 118.636 | 129.663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.629 | 1.753 | 2.160 | 1.425 | 1.803 | 2.906 | 2.041 | 2.144 | 1.753 | 6.029 | 3.830 | 6.253 | 8.287 | 6.555 |
| Total debt | 1.629 | 1.753 | 2.160 | 1.425 | 1.803 | 2.906 | 2.041 | 2.144 | 1.753 | 6.029 | 3.830 | 6.253 | 8.287 | 6.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Audit | Audit | 1989 | — | — |
SD Founder | Founder | 1989 | — | — |
ND Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 25.0% | 0.0% | 2014 | |
| Individual | 0.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nanna Skovmose | Audit | 0 companies |
| Svend Daugaard Buhl | Founder | 0 companies |
| Niels Daugaard Buhl | Founder | 0 companies |
| Jørgen Nederby Pedersen | Board of Directors | 0 companies |
| Steen Littau | Board of Directors | 0 companies |
| Jacob Forum Christensen | Board of Directors | 0 companies |