| Revenue | DKK 30K | -90% |
| EBITDA | DKK -370K | -352% |
| Net profit | DKK -50K | +98% |
| Total assets | DKK 13,4M | -24% |
| Equity | DKK 8,3M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 410 | 484 | 72 | -241 | -136 | -896 | 54 | 95 | 18 | 19 | 298 | 30 |
| Staff expenses | -872 | -958 | -863 | -12 | -330 | -812 | -1.028 | -348 | -88 | -375 | -0 | -380 | -400 |
| EBITDA | -481 | -548 | -379 | 60 | -571 | -948 | -1.923 | -294 | 8 | -357 | 18 | -82 | -370 |
| Depreciation & amort. | 9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -490 | -548 | -379 | 60 | -571 | -948 | -1.923 | -294 | 8 | -357 | 18 | -82 | -370 |
| Net financials | -125 | 4.236 | -2.843 | 1.690 | -1.032 | 5.278 | -433 | 1.295 | -81 | -179 | 484 | -2.746 | 211 |
| Profit before tax | -615 | 3.688 | -3.222 | 1.750 | -1.603 | 4.329 | -2.356 | 1.001 | -73 | -536 | 503 | -2.828 | -159 |
| Tax | 8 | 9 | 16 | 22 | 18 | -874 | -2 | -155 | -327 | -248 | -374 | -13 | -109 |
| Net profit | -623 | 3.679 | -3.237 | 1.728 | -1.621 | 5.203 | -2.354 | 1.156 | 253 | -288 | 877 | -2.815 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.443 | 29.516 | 26.456 | 27.228 | 19.577 | 22.905 | 20.904 | 24.285 | 24.107 | 25.794 | 27.235 | 17.600 | 13.432 |
| Equity | 5.229 | 15.625 | 11.387 | 12.915 | 9.694 | 14.198 | 11.444 | 12.100 | 12.153 | 11.752 | 11.361 | 8.428 | 8.317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.914 | 13.891 | 15.069 | 14.313 | 9.882 | 8.707 | 9.460 | 12.185 | 11.954 | 14.042 | 15.874 | 9.171 | 5.115 |
| Total debt | 14.214 | 13.891 | 15.069 | 14.313 | 9.882 | 8.707 | 9.460 | 12.185 | 11.954 | 14.042 | 15.874 | 9.171 | 5.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
BB | Audit | 1992 | — | — |
MH Management | Management | 2006 | — | — |
IM Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 0.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Birger Brosbøl Jensen | Audit | 0 companies |
| Monica Høvil Johansen | Management | 0 companies |
| Ib Meinert Jensen | Audit | 0 companies |
| Annie Højlund | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |