| Revenue | DKK -2K | +120% |
| EBITDA | DKK -2K | -120% |
| Net profit | DKK 18,6M | +378% |
| Total assets | DKK 31,7M | +274% |
| Equity | DKK 26,9M | +218% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | -12 | 5 | -31 | -7 | -2 | -5 | -8 | -13 | -5 | -1 | -1 | -2 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -12 | 5 | -31 | -7 | -2 | -5 | -8 | -13 | -5 | -1 | -1 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -12 | 5 | -31 | -7 | -2 | -5 | -8 | -13 | -5 | -1 | -1 | -2 |
| Net financials | 58 | 503 | 1.254 | 107 | 390 | 853 | 743 | 1.667 | 5.681 | -4.121 | -1.378 | 3.882 | 23.334 |
| Profit before tax | 47 | 491 | 1.259 | 76 | 382 | 851 | 738 | 1.658 | 5.668 | -4.126 | -1.380 | 3.881 | 23.332 |
| Tax | 0 | 43 | 6 | 4 | 49 | 44 | 163 | 368 | 1.259 | -0 | -0 | -0 | 4.776 |
| Net profit | 47 | 448 | 1.253 | 72 | 334 | 808 | 575 | 1.290 | 4.409 | -4.126 | -1.380 | 3.881 | 18.556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.593 | 3.516 | 4.655 | 4.593 | 4.874 | 5.569 | 6.156 | 7.543 | 12.775 | 7.236 | 5.576 | 8.456 | 31.667 |
| Equity | 3.110 | 3.461 | 4.616 | 4.588 | 4.820 | 5.525 | 5.994 | 7.176 | 11.474 | 7.235 | 5.576 | 8.456 | 26.891 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 483 | 55 | 39 | 5 | 53 | 45 | 162 | 367 | 1.301 | 0 | 0 | 0 | 4.776 |
| Total debt | 483 | 55 | 39 | 5 | 53 | 45 | 162 | 367 | 1.301 | 0 | 0 | 0 | 4.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1989 | — | — |
RO | Audit | 1989 | — | — |
FK Management | Management | 1989 | — | — |
P | Audit | 1989 | — | — |
CØ | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| REVISIONSFIRMAET OTTO GLUD | Audit | 0 companies |
| Finn Kusk | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Carsten Øhauge Pedersen | Audit | 0 companies |
| Jens Nissum | Board of Directors | 0 companies |
| Lene Nissum | Board of Directors | 0 companies |
| Jannik Dahl Kusk | Board of Directors | 0 companies |
| Ulla Dahl Kusk | Board of Directors | 0 companies |
| Vibekke Ellinora Rosemunde Svensson | Board of Directors | 0 companies |
| Thomas Sparsø | Board of Directors | 0 companies |