| Revenue | DKK 129K | -50% |
| EBITDA | DKK 129K | -29% |
| Net profit | DKK -472K | -172% |
| Total assets | DKK 2,1M | -31% |
| Equity | DKK 2M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | 180 | 119 | 196 | 165 | 199 | 155 | 108 | 67 | 95 | 85 | 39 | 258 | 129 |
| Staff expenses | -50 | -50 | -50 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -75 | -0 |
| EBITDA | 219 | 130 | 69 | 122 | 91 | 125 | 81 | 34 | -7 | 21 | 11 | -35 | 182 | 129 |
| Depreciation & amort. | -25 | -25 | -25 | -25 | -25 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 194 | 105 | 44 | 97 | 66 | 115 | 81 | 34 | -7 | 21 | 11 | -35 | 182 | 129 |
| Net financials | -22 | 116 | 227 | 257 | 28 | 189 | 16 | 42 | 190 | 510 | -74 | 450 | 647 | -614 |
| Profit before tax | 172 | 222 | 271 | 354 | 94 | 304 | 97 | 76 | 182 | 531 | -63 | 415 | 829 | -485 |
| Tax | 17 | 42 | 65 | 84 | 27 | 68 | 21 | 17 | 44 | 121 | -6 | 65 | 177 | -13 |
| Net profit | 155 | 180 | 206 | 270 | 67 | 236 | 76 | 59 | 139 | 410 | -57 | 350 | 652 | -472 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.166 | 1.180 | 1.296 | 1.552 | 1.456 | 1.657 | 1.567 | 1.507 | 1.651 | 2.136 | 2.033 | 2.363 | 2.970 | 2.052 |
| Equity | 926 | 1.012 | 1.128 | 1.318 | 1.306 | 1.462 | 1.437 | 1.421 | 1.510 | 1.845 | 1.713 | 1.989 | 2.566 | 1.993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 161 | 164 | 233 | 150 | 196 | 130 | 86 | 141 | 291 | 320 | 374 | 404 | 59 |
| Total debt | 240 | 161 | 164 | 233 | 150 | 196 | 130 | 86 | 141 | 291 | 320 | 374 | 404 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kenny Mencke | Audit | 0 companies |
| Anna-Grethe Pedersen | Board of Directors | 0 companies |