| Revenue | DKK 32K | +212% |
| EBITDA | DKK 32K | +212% |
| Net profit | DKK 66K | -31% |
| Total assets | DKK 511K | +18% |
| Equity | DKK 435K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 20 | 25 | 32 | 43 | -1 | 21 | 17 | 9 | 39 | 67 | 78 | 10 | 32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -0 | -0 |
| EBITDA | 10 | 20 | 25 | 32 | 43 | -1 | 21 | 17 | 9 | 39 | 67 | 28 | 10 | 32 |
| Depreciation & amort. | -4 | -6 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 14 | 14 | 32 | 43 | -1 | 21 | 17 | 9 | 39 | 67 | 28 | 10 | 32 |
| Net financials | 6 | 3 | -47 | 41 | -11 | -10 | -7 | 15 | -4 | 17 | -3 | 43 | 113 | 53 |
| Profit before tax | 12 | 17 | -33 | 73 | 32 | -11 | 14 | 32 | 5 | 56 | 64 | 70 | 123 | 85 |
| Tax | -0 | 2 | 4 | 11 | 7 | -0 | 0 | 7 | 6 | 12 | 14 | 16 | 28 | 19 |
| Net profit | 12 | 14 | -37 | 62 | 25 | -11 | 14 | 25 | -1 | 44 | 50 | 55 | 95 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 236 | 258 | 159 | 219 | 267 | 165 | 135 | 164 | 157 | 198 | 249 | 326 | 431 | 511 |
| Equity | 35 | 50 | 12 | 74 | 100 | 89 | 103 | 128 | 126 | 170 | 220 | 274 | 369 | 435 |
| Long-term debt | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 207 | 147 | 144 | 167 | 76 | 32 | 37 | 31 | 28 | 30 | 52 | 62 | 76 |
| Total debt | 201 | 208 | 147 | 144 | 167 | 76 | 32 | 37 | 31 | 28 | 30 | 52 | 62 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YI Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
PF Management | Management | 1991 | — | — |
HB Management | Management | 1996 | — | — |
PO Audit | Audit | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2002 | |
ROTCHILD FINANS ApS | Company | 20.0% | 0.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Yvette Irene Makholm | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Friedlænder | Management | 0 companies |
| Henrik Brandt | Management | 0 companies |
| Per Obling | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Tove Brandt | Board of Directors | 0 companies |
| Ingrid Brandt | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |