| Revenue | DKK 0 | — |
| EBITDA | DKK -3K | -21% |
| Net profit | DKK -1,2M | -1138% |
| Total assets | DKK 8,6M | -14% |
| Equity | DKK 8,6M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 273 | 75 | 527 | 80 | 82 | 0 | 25 | 49 | 49 | 25 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 228 | 31 | 481 | 14 | 19 | -25 | 3 | 45 | 47 | 23 | -5 | -17 | -3 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -43 | -43 | -22 | -0 | -0 | -0 | -0 |
| EBIT | 228 | 31 | 481 | 14 | 19 | -25 | -15 | 2 | 4 | 1 | -5 | -17 | -3 | -3 |
| Net financials | -644 | 517 | 2.229 | 1.473 | 6.099 | -2.312 | 1.202 | 519 | -479 | 299 | 325 | -345 | -98 | -1.241 |
| Profit before tax | -416 | 548 | 2.711 | 1.487 | 6.118 | -2.337 | 1.187 | 521 | -474 | 301 | 320 | -362 | -100 | -1.244 |
| Tax | 74 | -59 | 39 | -37 | -16 | 155 | 18 | -6 | -104 | 0 | 44 | -0 | -0 | -0 |
| Net profit | -490 | 607 | 2.672 | 1.525 | 6.135 | -2.493 | 1.169 | 527 | -371 | 300 | 276 | -362 | -100 | -1.244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.729 | 8.677 | 12.637 | 13.642 | 22.496 | 16.517 | 14.010 | 14.302 | 13.366 | 12.218 | 12.374 | 12.345 | 10.009 | 8.565 |
| Equity | 5.322 | 5.728 | 8.200 | 9.565 | 15.524 | 10.109 | 11.078 | 11.393 | 10.807 | 10.886 | 10.936 | 10.345 | 10.009 | 8.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.408 | 2.948 | 4.437 | 4.076 | 6.971 | 6.408 | 2.921 | 2.901 | 2.548 | 1.332 | 1.438 | 2.000 | 0 | 0 |
| Total debt | 2.408 | 2.948 | 4.437 | 4.076 | 6.971 | 6.408 | 2.921 | 2.901 | 2.548 | 1.332 | 1.438 | 2.000 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Founder | Founder | 1993 | — | — |
JL Founder | Founder | 1993 | — | — |
RT | Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Smed Harder | Founder | 0 companies |
| Jan Lindahl Andersen | Founder | 0 companies |
| Rud Torben Christiansen | Audit | 0 companies |
| Simone Smed Harder | Chairman | 0 companies |
| Kim Stryhn | Board of Directors | 0 companies |
| Lars Herman Lundgren | Board of Directors | 0 companies |
| Henrik Mensen | Board of Directors | 0 companies |
| Peter Smed Harder | Board of Directors | 0 companies |