| Revenue | DKK 152K | -36% |
| EBITDA | DKK -294K | -132% |
| Net profit | DKK -73K | -117% |
| Total assets | DKK 3,4M | -9% |
| Equity | DKK 3,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 4 | -5 | -6 | -4 | -4 | -28 | -15 | 41 | 556 | 439 | 469 | 236 | 152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -82 | -599 | -450 | -354 | -363 | -446 |
| EBITDA | -3 | 37 | -5 | -6 | -4 | -4 | -28 | -15 | -41 | -43 | -11 | 115 | -127 | -294 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 37 | -5 | -6 | -4 | -4 | -28 | -15 | -41 | -43 | -11 | 115 | -127 | -294 |
| Net financials | 307 | -164 | 335 | 204 | 376 | 446 | 560 | 67 | 186 | 324 | -455 | 180 | 661 | 221 |
| Profit before tax | 303 | -127 | 330 | 198 | 372 | 442 | 533 | 52 | 145 | 282 | -467 | 295 | 535 | -73 |
| Tax | 14 | 16 | 25 | -0 | -0 | 43 | 22 | 12 | 35 | 66 | -0 | -0 | 106 | -0 |
| Net profit | 150 | -143 | 305 | 198 | 372 | 400 | 510 | 40 | 110 | 216 | -467 | 295 | 428 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.987 | 1.986 | 2.150 | 2.299 | 2.608 | 2.987 | 3.537 | 3.401 | 3.503 | 3.446 | 3.188 | 3.393 | 3.709 | 3.378 |
| Equity | 1.806 | 1.799 | 2.054 | 2.202 | 2.574 | 2.923 | 3.382 | 3.369 | 3.424 | 3.309 | 2.842 | 3.137 | 3.507 | 3.312 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | -187 | 96 | 96 | 34 | 64 | 156 | 32 | 78 | 137 | 346 | 256 | 202 | 66 |
| Total debt | 181 | -187 | 96 | 96 | 34 | 64 | 156 | 32 | 78 | 137 | 346 | 256 | 202 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
OM Management | Management | 1990 | — | — |
VC Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Ove Møller Hansen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kim Dahlgren | Board of Directors | 0 companies |
| Erik Thougaard | Board of Directors | 0 companies |
| Palle Kjellerup Kjeldsen | Board of Directors | 0 companies |
| Jens Bech Holst | Board of Directors | 0 companies |