| Revenue | DKK -112K | +90% |
| EBITDA | DKK -112K | -90% |
| Net profit | DKK -743K | -112% |
| Total assets | DKK 79,2M | -2% |
| Equity | DKK 79,1M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.695 | 6.695 | 6.040 | 6.232 | 6.464 | 6.311 | 7.122 | -41 | -76 | -26 | -26 | -32 | -59 | -112 |
| Staff expenses | -646 | -616 | -619 | -588 | -605 | -608 | -542 | -24 | -54 | -28 | -54 | -0 | -0 | -0 |
| EBITDA | 7.995 | 6.008 | 5.369 | 5.347 | 5.696 | 5.579 | 6.580 | -17 | -130 | -53 | -80 | -32 | -59 | -112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.995 | 6.008 | 5.369 | 5.347 | 5.696 | 5.579 | 6.580 | -17 | -130 | -53 | -80 | -32 | -59 | -112 |
| Net financials | 580 | 3.192 | 7.180 | 5.872 | -3.741 | 6.216 | 2.184 | 4.424 | -3.843 | 9.712 | 14.725 | -3.311 | 7.410 | -655 |
| Profit before tax | 8.575 | 9.200 | 12.549 | 11.220 | 1.955 | 11.795 | 8.764 | 4.407 | -3.974 | 9.659 | 14.645 | -3.343 | 7.351 | -768 |
| Tax | 1.896 | 2.273 | 1.678 | 1.729 | 438 | 2.336 | 1.880 | 693 | -778 | 2.107 | -399 | -728 | 1.195 | -25 |
| Net profit | 6.680 | 6.928 | 10.871 | 9.491 | 1.517 | 9.458 | 6.884 | 3.713 | -3.195 | 7.552 | 15.043 | -2.615 | 6.156 | -743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.469 | 37.228 | 45.403 | 51.268 | 45.954 | 57.427 | 60.670 | 60.526 | 55.758 | 63.970 | 77.887 | 75.078 | 80.907 | 79.164 |
| Equity | 30.877 | 35.305 | 41.177 | 48.167 | 43.685 | 53.143 | 58.027 | 59.740 | 55.545 | 62.897 | 77.740 | 74.925 | 80.882 | 79.139 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.592 | 1.557 | 4.227 | 3.101 | 2.270 | 4.284 | 2.643 | 785 | 213 | 1.073 | 147 | 152 | 25 | 26 |
| Total debt | 1.592 | 1.557 | 4.227 | 3.101 | 2.270 | 4.284 | 2.643 | 785 | 213 | 1.073 | 147 | 152 | 25 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1994 | — | — |
DM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Dorte Marianne Harmsen | Management | 0 companies |