| Revenue | DKK -24K | +42% |
| EBITDA | DKK -24K | -42% |
| Net profit | DKK -907K | -375% |
| Total assets | DKK 4,8M | -16% |
| Equity | DKK 4,8M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -8 | -5 | -5 | -7 | -10 | -5 | -8 | -8 | -22 | -28 | -36 | -17 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -8 | -5 | -5 | -7 | -10 | -5 | -8 | -8 | -22 | -28 | -36 | -17 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -8 | -5 | -5 | -7 | -10 | -5 | -8 | -8 | -22 | -28 | -36 | -17 | -24 |
| Net financials | 264 | 163 | 204 | 232 | 418 | 177 | 1.446 | 262 | -938 | 930 | 295 | 465 | 436 | -878 |
| Profit before tax | 257 | 155 | 198 | 226 | 410 | 167 | 1.441 | 254 | -947 | 907 | 267 | 429 | 419 | -902 |
| Tax | 64 | -17 | 46 | 54 | 34 | 31 | 72 | 42 | -217 | 198 | 49 | -0 | 90 | 5 |
| Net profit | 193 | 172 | 152 | 172 | 376 | 136 | 1.369 | 211 | -730 | 709 | 218 | 429 | 330 | -907 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.590 | 7.376 | 7.415 | 7.581 | 7.938 | 8.487 | 9.523 | 9.720 | 8.895 | 9.612 | 9.830 | 5.359 | 5.740 | 4.845 |
| Equity | 7.536 | 7.208 | 7.360 | 7.532 | 7.909 | 8.045 | 9.414 | 9.625 | 8.895 | 9.605 | 9.823 | 5.352 | 5.682 | 4.775 |
| Long-term debt | 44 | 29 | 40 | 16 | 29 | 57 | 58 | 37 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 139 | 14 | 32 | 0 | 385 | 51 | 58 | 0 | 7 | 7 | 7 | 58 | 70 |
| Total debt | 54 | 168 | 54 | 48 | 29 | 442 | 109 | 95 | 0 | 7 | 7 | 7 | 58 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BØ Founder | Founder | 1992 | — | — |
JR Founder | Founder | 1992 | — | — |
LH Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Østergaard | Founder | 0 companies |
| Jørn Rasmussen | Founder | 0 companies |
| Lis Hjulmand | Founder | 0 companies |
| Anders Hedetoft | Board of Directors | 0 companies |
| Steen Friis Nielsen | Board of Directors | 0 companies |
| Birte Rasmussen | Board of Directors | 0 companies |
| Per Christensen | Board of Directors | 0 companies |
| Jakob Axel Nielsen | Board of Directors | 0 companies |