| Revenue | DKK -42K | -12% |
| EBITDA | DKK -42K | +12% |
| Net profit | DKK 1,6M | -15% |
| Total assets | DKK 36,8M | +5% |
| Equity | DKK 36,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.531 | 2.686 | 1.877 | 2.386 | 2.957 | -245 | -139 | -94 | -26 | -34 | -65 | -45 | -48 | -42 |
| Staff expenses | -555 | -604 | -597 | -597 | -430 | -1 | -120 | -120 | -130 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.976 | 2.081 | 1.281 | 1.790 | 4.151 | -246 | -259 | -214 | -156 | -34 | -65 | -45 | -48 | -42 |
| Depreciation & amort. | -49 | -40 | -24 | -12 | 812 | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.926 | 2.041 | 1.257 | 1.778 | 3.339 | -251 | -260 | -214 | -156 | -34 | -65 | -45 | -48 | -42 |
| Net financials | 1.227 | 496 | 1.266 | 453 | 697 | 1.666 | -1.459 | 3.381 | 1.523 | 2.596 | -5.241 | 3.645 | 2.508 | 2.140 |
| Profit before tax | 3.154 | 2.537 | 2.523 | 2.231 | 4.037 | 1.415 | -1.720 | 3.167 | 1.367 | 2.562 | -5.307 | 3.599 | 2.459 | 2.098 |
| Tax | 745 | 637 | 621 | 528 | 839 | 319 | -378 | 696 | 301 | 560 | -1.163 | 792 | 540 | 463 |
| Net profit | 2.409 | 1.900 | 1.902 | 1.703 | 3.198 | 1.095 | -1.341 | 2.470 | 1.066 | 2.002 | -4.144 | 2.807 | 1.919 | 1.635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.597 | 24.171 | 25.915 | 27.493 | 30.660 | 31.179 | 29.738 | 32.100 | 33.215 | 35.397 | 30.674 | 33.364 | 35.161 | 36.785 |
| Equity | 21.856 | 23.659 | 25.463 | 27.066 | 30.162 | 31.154 | 29.707 | 32.069 | 33.025 | 34.914 | 30.655 | 33.345 | 35.142 | 36.642 |
| Long-term debt | 5 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 741 | 511 | 452 | 428 | 485 | 25 | 31 | 31 | 190 | 483 | 19 | 19 | 19 | 143 |
| Total debt | 741 | 511 | 452 | 428 | 485 | 25 | 31 | 31 | 190 | 483 | 19 | 19 | 19 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Niels Peder Jensen | Board of Directors | 0 companies |
| Elisabeth Jæger Kjeldbjerg | Board of Directors | 0 companies |