| Revenue | DKK 279K | +288% |
| EBITDA | DKK 209K | +191% |
| Net profit | DKK 209K | -43% |
| Total assets | DKK 3,1M | +10% |
| Equity | DKK 116K | +225% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | -326 | 125 | 70 | 66 | 46 | 45 | 44 | 45 | 187 | 1.037 | 445 | 72 | 279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | -326 | 125 | 70 | 341 | 46 | 45 | 44 | 45 | 187 | 1.037 | 445 | 72 | 209 |
| Depreciation & amort. | 34 | 25 | 25 | -25 | 138 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | -351 | 100 | 45 | 204 | 46 | 45 | 44 | 45 | 187 | 1.037 | 445 | 72 | 209 |
| Net financials | -202 | -191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -75 | 259 | 296 | -70 |
| Profit before tax | -196 | -542 | 105 | 45 | 204 | 46 | 45 | 44 | 45 | 186 | 962 | 703 | 368 | 209 |
| Tax | -47 | 1.050 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -149 | -1.592 | 105 | 45 | 204 | 46 | 45 | 44 | 45 | 186 | 962 | 703 | 368 | 209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.137 | 64 | 72 | 66 | 76 | 125 | 174 | 222 | 271 | 496 | 2.005 | 2.733 | 2.811 | 3.080 |
| Equity | -1.253 | -2.846 | -2.741 | -2.695 | -2.492 | -2.446 | -2.401 | -2.356 | -2.311 | -2.125 | -1.164 | -461 | -93 | 116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.391 | 2.910 | 2.813 | 2.761 | 2.567 | 2.571 | 2.575 | 2.578 | 2.582 | 2.621 | 3.169 | 3.194 | 2.904 | 2.964 |
| Total debt | 3.391 | 2.910 | 2.813 | 2.761 | 2.567 | 2.571 | 2.575 | 2.578 | 2.582 | 2.621 | 3.169 | 3.194 | 2.904 | 2.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
ON Audit | Audit | 2004 | — | — |
ET | Audit | 1990 | — | — |
JC Management | Management | 1990 | — | — |
HM Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
OP Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
FABULOUS ApS | Company | 50.0% | 50.0% | 1996 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Christian K Jørgensen | Audit | 0 companies |
| Ole Norup | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Christian Henriksen | Management | 0 companies |
| Helge Møller Christensen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Ove Pensbo-Madsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Birte Henriksen | Board of Directors | 0 companies |