| Revenue | DKK 318K | +41% |
| EBITDA | DKK -30K | +48% |
| Net profit | DKK 24K | -72% |
| Total assets | DKK 1,8M | -3% |
| Equity | DKK 1,5M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -130 | -103 | -83 | 230 | 168 | 135 | 277 | 938 | 264 | 205 | 228 | 244 | 227 | 318 |
| Staff expenses | -0 | -0 | -0 | -68 | -31 | -96 | -190 | -323 | -264 | -180 | -189 | -214 | -271 | -330 |
| EBITDA | 426 | -103 | -83 | 10 | -3 | 1 | 52 | 587 | -25 | -2 | 16 | 18 | -58 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -16 | -16 | -16 | -33 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 426 | -103 | -83 | 10 | -19 | -15 | 36 | 555 | -25 | -2 | 16 | 18 | -58 | -30 |
| Net financials | 64 | 9 | 53 | 35 | 26 | 26 | 37 | -146 | 6 | 24 | 34 | 23 | 168 | 61 |
| Profit before tax | 490 | -95 | -30 | 45 | 7 | 11 | 74 | 408 | -19 | 22 | 50 | 41 | 111 | 31 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 113 | -0 | -0 | 12 | 9 | 24 | 7 |
| Net profit | 490 | -95 | -30 | 45 | 7 | 11 | 74 | 295 | -19 | 22 | 38 | 32 | 86 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.518 | 2.205 | 2.066 | 2.058 | 2.030 | 1.986 | 1.977 | 2.233 | 2.071 | 2.007 | 2.828 | 2.237 | 1.902 | 1.836 |
| Equity | — | 2.094 | 1.964 | 1.909 | 1.816 | 1.722 | 1.612 | 1.796 | 1.777 | 1.579 | 1.607 | 1.640 | 1.606 | 1.495 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 111 | 102 | 148 | 214 | 265 | 365 | 437 | 294 | 428 | 1.221 | 597 | 295 | 341 |
| Total debt | 76 | 111 | 102 | 148 | 214 | 265 | 365 | 437 | 294 | 428 | 1.221 | 597 | 295 | 341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Steen Olsen | Audit | 0 companies |
| Susanne Vinther Viskum | Board of Directors | 0 companies |
| Erik Viskum | Board of Directors | 0 companies |