| Revenue | DKK -123K | -22% |
| EBITDA | DKK -123K | +77% |
| Net profit | DKK 6,6M | +67% |
| Total assets | DKK 43,7M | +2% |
| Equity | DKK 41,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -104 | -551 | -42 | -568 | 418 | -1.953 | -655 | -104 | -91 | -299 | -301 | -90 | -158 | -123 |
| Staff expenses | -233 | -236 | -230 | -232 | -249 | -277 | -217 | -217 | -217 | -367 | -367 | -367 | -367 | -0 |
| EBITDA | -337 | -787 | -273 | -800 | 169 | -1.930 | -763 | -321 | -309 | -666 | -668 | -458 | -525 | -123 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -46 | 55 | -58 | -0 | -8 | -0 | -0 | -0 | -0 |
| EBIT | -337 | -787 | -273 | -800 | 169 | -1.976 | -818 | -380 | -309 | -675 | -668 | -458 | -525 | -123 |
| Net financials | 5.168 | 3.080 | 4.000 | 7.608 | 4.504 | 11.653 | 2.934 | 21.158 | 4.646 | 2.735 | 1.218 | 3.025 | 4.513 | 6.769 |
| Profit before tax | 4.831 | 2.293 | 3.727 | 6.808 | 4.674 | 9.678 | 2.116 | 20.778 | 4.338 | 2.060 | 550 | 2.568 | 3.988 | 6.646 |
| Tax | 632 | 258 | 30 | 690 | 304 | 438 | 8 | 1.333 | -116 | -178 | -212 | -58 | 49 | 51 |
| Net profit | 4.199 | 2.035 | 3.697 | 6.118 | 4.370 | 9.239 | 2.108 | 19.446 | 4.454 | 2.239 | 762 | 2.625 | 3.939 | 6.595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.087 | 38.375 | 40.914 | 45.592 | 46.299 | 50.535 | 47.520 | 63.078 | 59.718 | 55.532 | 46.459 | 42.117 | 42.704 | 43.681 |
| Equity | 34.456 | 34.991 | 37.688 | 40.506 | 42.125 | 46.815 | 44.607 | 59.053 | 56.007 | 52.246 | 46.007 | 41.633 | 41.571 | 41.366 |
| Long-term debt | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.951 | 2.389 | 2.015 | 3.543 | 2.497 | 1.502 | 703 | 594 | 466 | 3.151 | 451 | 484 | 1.132 | 2.315 |
| Total debt | 1.951 | 2.389 | 2.015 | 3.543 | 2.524 | 1.502 | 703 | 594 | 466 | 3.151 | 451 | 484 | 1.132 | 2.315 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Jens Stiefler-Petersen | Audit | 0 companies |
| Allan Jensen | Board of Directors | 0 companies |