| Revenue | DKK -106K | +3% |
| EBITDA | DKK -377K | -1% |
| Net profit | DKK 1,9M | -78% |
| Total assets | DKK 49,5M | -4% |
| Equity | DKK 49,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -299 | -252 | -216 | -269 | -287 | -108 | -106 | -90 | -101 | -114 | -111 | -108 | -103 | -106 |
| Staff expenses | -314 | -314 | -246 | -198 | -201 | -216 | -230 | -246 | -292 | -250 | -258 | -271 | -271 | -271 |
| EBITDA | -613 | -566 | -461 | -467 | -489 | -324 | -336 | -336 | -393 | -364 | -369 | -378 | -374 | -377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -8 | -8 | -5 | -0 | -0 |
| EBIT | -613 | -566 | -461 | -467 | -489 | -324 | -336 | -336 | -396 | -372 | -377 | -384 | -374 | -377 |
| Net financials | 5.224 | 3.548 | 6.949 | 4.383 | 2.139 | 3.475 | -3.542 | 7.607 | 10.467 | 11.128 | -10.458 | 8.264 | 10.305 | 2.841 |
| Profit before tax | 4.611 | 2.982 | 6.488 | 3.916 | 1.650 | 3.151 | -3.878 | 7.270 | 10.071 | 10.756 | -10.835 | 7.880 | 9.931 | 2.464 |
| Tax | 329 | 288 | 212 | 216 | 56 | 543 | 58 | 1.014 | 1.521 | 2.374 | 78 | 43 | 1.422 | 554 |
| Net profit | 4.282 | 2.694 | 6.277 | 3.699 | 1.595 | 2.608 | -3.936 | 6.256 | 8.550 | 8.382 | -10.912 | 7.837 | 8.509 | 1.910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.573 | 41.665 | 46.333 | 47.556 | 46.667 | 46.666 | 39.730 | 42.981 | 48.964 | 53.918 | 40.352 | 44.850 | 51.378 | 49.495 |
| Equity | 40.445 | 41.539 | 46.216 | 47.415 | 46.510 | 46.618 | 39.682 | 42.938 | 48.488 | 53.870 | 39.957 | 44.795 | 50.304 | 49.214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | 126 | 117 | 141 | 157 | 48 | 48 | 42 | 475 | 48 | 395 | 55 | 1.074 | 282 |
| Total debt | 128 | 126 | 117 | 141 | 157 | 48 | 48 | 42 | 475 | 48 | 395 | 55 | 1.074 | 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Founder | Founder | 1989 | — | — |
AC Founder | Founder | 1989 | — | — |
CB Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Søren Honoré Hansen | Board of Directors | 0 companies |
| Anne Sofie Honoré Hansen | Board of Directors | 0 companies |
| Lars Honore Hansen | Board of Directors | 0 companies |