| Revenue | DKK -430K | +36% |
| EBITDA | DKK -1M | -13% |
| Net profit | DKK 3,2M | +203% |
| Total assets | DKK 46,2M | +0% |
| Equity | DKK 45,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -19 | -206 | -51 | -31 | -42 | -55 | 81.170 | -70 | -69 | -120 | -316 | -430 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -62.757 | -0 | -0 | -275 | -576 | -580 |
| EBITDA | -16 | -19 | -206 | -51 | -31 | -42 | -55 | 18.414 | -70 | -69 | -395 | -893 | -1.010 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.904 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -19 | -206 | -51 | -31 | -42 | -55 | 8.510 | -70 | -69 | -395 | -893 | -1.010 |
| Net financials | 1.098 | 2.524 | 1.166 | 3.478 | 3.578 | 3.117 | 4.015 | 1.298 | 2.441 | 3.564 | 24.392 | 2.219 | 4.773 |
| Profit before tax | 1.082 | 2.505 | 960 | 3.427 | 3.547 | 3.075 | 3.960 | 9.808 | 2.372 | 3.495 | 23.998 | 1.326 | 3.763 |
| Tax | 1 | -5 | -43 | -21 | 12 | 2 | -75 | 2.534 | 141 | 198 | -558 | 265 | 544 |
| Net profit | 1.081 | 2.509 | 1.003 | 3.448 | 3.536 | 3.073 | 4.035 | 7.274 | 2.231 | 3.297 | 24.556 | 1.061 | 3.220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.055 | 11.232 | 11.979 | 12.928 | 16.326 | 17.777 | 21.371 | 58.072 | 20.410 | 22.656 | 46.888 | 46.063 | 46.168 |
| Equity | 9.043 | 11.221 | 11.968 | 12.916 | 16.117 | 17.763 | 21.355 | 29.811 | 20.389 | 22.174 | 46.613 | 45.014 | 45.474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 11 | 11 | 12 | 208 | 14 | 15 | 24.135 | 21 | 482 | 275 | 1.049 | 694 |
| Total debt | 11 | 11 | 11 | 12 | 208 | 14 | 15 | 24.135 | 21 | 482 | 275 | 1.049 | 694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Arthur Andersen | Audit | 0 companies |
| Anna Sophie Madsen | Board of Directors | 0 companies |
| Vibeke Madsen | Board of Directors | 0 companies |
| Anders Madsen | Board of Directors | 0 companies |
| Martin Madsen | Board of Directors | 0 companies |