| Revenue | DKK -225K | +41% |
| EBITDA | DKK -465K | -174% |
| Net profit | DKK 619K | -34% |
| Total assets | DKK 21,4M | +3% |
| Equity | DKK 18,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -173 | 2.081 | 1.783 | 1.282 | 288 | -181 | -278 | -159 | -161 | -300 | -156 | -186 | -160 | -225 |
| Staff expenses | -450 | -200 | -240 | -300 | -60 | -200 | -240 | -200 | -220 | -220 | -150 | -60 | -0 | -240 |
| EBITDA | -623 | 4.681 | 2.878 | 5.508 | 228 | -381 | -518 | -359 | -381 | -520 | -306 | -246 | -170 | -465 |
| Depreciation & amort. | -89 | 1.400 | 667 | 2.263 | -137 | -106 | -105 | -105 | -105 | -105 | -115 | -0 | -0 | -0 |
| EBIT | -712 | 3.281 | 2.211 | 3.245 | 91 | -487 | -623 | -464 | -486 | -625 | -421 | -246 | -170 | -465 |
| Net financials | 2.569 | 900 | 4.157 | 5.699 | 939 | 1.147 | -7.907 | 2.965 | 1.498 | 6.802 | -493 | -1.900 | 1.453 | 1.223 |
| Profit before tax | 1.857 | 4.181 | 6.368 | 8.944 | 1.031 | 660 | -4.860 | 2.501 | 1.012 | 6.176 | -914 | -2.146 | 1.284 | 758 |
| Tax | 497 | 1.078 | 1.560 | 2.144 | 221 | 245 | 1.835 | 542 | 223 | 1.361 | -0 | -472 | 242 | 102 |
| Net profit | 1.360 | 3.103 | 4.808 | 6.800 | 809 | 415 | -6.695 | 1.959 | 789 | 4.815 | -914 | -1.673 | 943 | 619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.189 | 14.008 | 31.499 | 27.613 | 30.503 | 23.379 | 19.560 | 37.131 | 38.189 | 22.848 | 21.843 | 30.138 | 20.833 | 21.390 |
| Equity | 5.313 | 8.073 | 12.789 | 19.589 | 20.399 | 20.814 | 14.119 | 15.578 | 16.257 | 20.959 | 18.545 | 16.872 | 17.814 | 18.434 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.150 | 5.156 | 18.350 | 7.889 | 10.105 | 2.565 | 5.441 | 21.553 | 21.932 | 1.889 | 3.298 | 13.266 | 3.018 | 2.957 |
| Total debt | 5.150 | 5.156 | 18.350 | 7.889 | 10.105 | 2.565 | 5.441 | 21.553 | 21.932 | 1.889 | 3.298 | 13.266 | 3.018 | 2.957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Management | Management | 2025 | — | — |
FS Audit | Audit | 1994 | — | — |
SP | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Elsborg Hviid-Nielsen | Management | 0 companies |
| Finn Sørensen | Audit | 0 companies |
| Steen Pugflod Iversen | Audit | 0 companies |