| Revenue | DKK -365K | +27% |
| EBITDA | DKK -365K | -27% |
| Net profit | DKK 5,4M | -23% |
| Total assets | DKK 48,5M | +22% |
| Equity | DKK 33,3M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 13 | 0 | 0 | — | -22 | -246 | -179 | -288 | -365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 628 | -12 | -12 | 13 | 13 | 13 | 0 | 0 | 0 | -22 | -246 | -179 | -288 | -365 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 628 | -12 | -12 | 13 | 13 | 13 | 0 | 0 | 0 | -22 | -246 | -179 | -288 | -365 |
| Net financials | 6 | 929 | 391 | 248 | 797 | 807 | 940 | 1.298 | 3.487 | 4.357 | -4.577 | 4.837 | 9.087 | 7.241 |
| Profit before tax | 634 | 916 | 378 | 260 | 809 | 820 | 940 | 1.298 | 3.487 | 4.335 | -4.823 | 4.659 | 8.799 | 6.876 |
| Tax | -0 | -0 | -0 | 1 | 1 | 0 | -0 | 16 | 22 | 179 | -1.721 | 805 | 1.729 | 1.442 |
| Net profit | 634 | 916 | 378 | 259 | 808 | 819 | 940 | 1.281 | 3.465 | 4.156 | -3.102 | 3.853 | 7.071 | 5.434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.387 | 11.103 | 11.985 | 12.147 | 12.561 | 13.657 | 14.784 | 15.295 | 20.030 | 34.706 | 23.297 | 31.585 | 39.809 | 48.483 |
| Equity | 10.176 | 10.772 | 11.654 | 11.915 | 12.527 | 13.630 | 14.270 | 15.251 | 18.416 | 22.072 | 18.470 | 21.823 | 28.393 | 33.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.570 | 1.539 | 0 | 769 | 1.947 | 1.438 |
| Short-term debt | 211 | 331 | 331 | 232 | 33 | 28 | 514 | 44 | 44 | 11.094 | 4.828 | 8.993 | 9.468 | 13.718 |
| Total debt | 211 | 331 | 331 | 232 | 33 | 28 | 514 | 44 | 1.614 | 12.634 | 4.828 | 9.762 | 11.415 | 15.156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 33.3% | 33.3% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |
| Anne Lise Munch | Board of Directors | 0 companies |