| Revenue | DKK -53K | -15% |
| EBITDA | DKK -53K | +15% |
| Net profit | DKK -37,7M | -250% |
| Total assets | DKK 33,3M | -56% |
| Equity | DKK 25,7M | -61% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 71 | 72 | 74 | 34 | 30 | 30 | -12 | -51 | -79 | -68 | -78 | -62 | -53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | 71 | -128 | 74 | 34 | 30 | 30 | -12 | -51 | -79 | -68 | -78 | -62 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 71 | -128 | 74 | 34 | 30 | 30 | -12 | -51 | -79 | -68 | -78 | -62 | -53 |
| Net financials | 3.592 | 2.145 | 5.712 | 6.560 | 701 | -1.533 | 2.209 | 4.750 | 7.928 | 3.292 | 6.478 | 12.864 | 32.293 | -37.680 |
| Profit before tax | 3.670 | 2.217 | 5.784 | 6.634 | 735 | -1.503 | 2.239 | 4.738 | 7.877 | 3.213 | 6.410 | 12.786 | 32.231 | -37.734 |
| Tax | 467 | 568 | 1.414 | 1.448 | 125 | -403 | 347 | 605 | 1.733 | 711 | 1.428 | 2.821 | 7.108 | -0 |
| Net profit | 3.203 | 1.649 | 4.170 | 5.186 | 610 | -1.099 | 1.892 | 4.132 | 6.144 | 2.501 | 4.982 | 9.965 | 25.123 | -37.734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.057 | 17.925 | 22.596 | 27.868 | 25.590 | 22.828 | 24.576 | 28.147 | 34.891 | 34.761 | 37.976 | 47.732 | 76.036 | 33.346 |
| Equity | 16.441 | 17.089 | 20.759 | 25.145 | 24.255 | 22.656 | 24.548 | 27.680 | 32.825 | 32.326 | 35.808 | 43.773 | 66.396 | 25.662 |
| Long-term debt | 299 | 443 | 1.418 | 1.319 | 0 | 0 | 0 | 427 | 1.475 | 591 | 1.302 | 2.406 | 6.896 | 0 |
| Short-term debt | 317 | 393 | 418 | 1.404 | 1.335 | 172 | 28 | 40 | 592 | 1.844 | 866 | 1.553 | 2.743 | 7.683 |
| Total debt | 616 | 836 | 1.837 | 2.722 | 1.335 | 172 | 28 | 467 | 2.067 | 2.435 | 2.167 | 3.959 | 9.640 | 7.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1990 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Ole Koefoed | Audit | 0 companies |
| Birgit Elin Munck-Kampmann | Board of Directors | 0 companies |