| Revenue | DKK -391K | — |
| EBITDA | DKK -589K | -68% |
| Net profit | DKK 852K | -62% |
| Total assets | DKK 53,7M | -1% |
| Equity | DKK 53,5M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457 | 175 | 0 | -80 | -75 | -75 | -82 | 1.551 | -64 | -80 | -98 | — | — | -391 |
| Staff expenses | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -192 | -198 | -204 | -204 | -198 |
| EBITDA | -520 | -197 | -271 | -260 | -255 | -255 | -262 | 1.371 | -244 | -272 | -296 | -293 | -352 | -589 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -520 | -197 | -271 | -260 | -255 | -255 | -262 | 1.371 | -244 | -272 | -296 | -293 | -352 | -589 |
| Net financials | 4.353 | 2.302 | 4.352 | 3.578 | 1.466 | 2.444 | -2.630 | 3.846 | 1.445 | 6.158 | -810 | 3.951 | 3.212 | 2.196 |
| Profit before tax | 3.833 | 2.105 | 4.081 | 3.318 | 1.210 | 2.189 | -2.892 | 5.217 | 1.200 | 5.885 | -1.106 | 3.658 | 2.861 | 1.605 |
| Tax | 811 | 824 | 861 | 680 | 238 | 405 | -567 | 1.079 | 327 | 1.310 | -249 | 979 | 627 | 753 |
| Net profit | 3.022 | 1.281 | 3.220 | 2.638 | 972 | 1.784 | -2.325 | 4.137 | 873 | 4.575 | -857 | 2.679 | 2.234 | 852 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.912 | 41.320 | 44.194 | 46.413 | 44.804 | 46.485 | 44.135 | 47.418 | 48.019 | 53.542 | 51.312 | 53.287 | 54.157 | 53.692 |
| Equity | — | 40.791 | 43.610 | 45.848 | 44.720 | 46.404 | 44.044 | 47.009 | 47.771 | 52.233 | 51.262 | 52.823 | 54.058 | 53.510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 29 | 184 | 165 | 84 | 81 | 91 | 409 | 247 | 1.309 | 50 | 464 | 99 | 182 |
| Total debt | 121 | 29 | 584 | 565 | 84 | 81 | 91 | 409 | 247 | 1.309 | 50 | 464 | 99 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 1995 | — | — |
VC Management | Management | 1995 | — | — |
JE Audit | Audit | 1995 | — | — |
SC Management | Management | 1997 | — | — |
NJ Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Bordal Hansen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jens Erik Pedersen | Audit | 0 companies |
| Søren Christiansen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Charlotte Hauch | Board of Directors | 0 companies |