| Revenue | DKK -2K | -93% |
| EBITDA | DKK -2K | +95% |
| Net profit | DKK -8K | +86% |
| Total assets | DKK 600K | +2% |
| Equity | DKK 533K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | 109 | -6 | 100 | 88 | 348 | 237 | 120 | 100 | 57 | 299 | 95 | -34 | -2 |
| Staff expenses | -256 | -48 | -16 | -14 | -15 | -15 | -18 | -163 | -148 | -101 | -93 | -69 | -18 | -0 |
| EBITDA | -81 | 61 | -22 | 86 | 73 | 333 | 219 | -43 | -49 | -45 | 206 | 26 | -52 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -5 | -10 | -9 | -3 | -12 | -4 | -5 | -32 | -3 | -5 |
| EBIT | -81 | 61 | -22 | 84 | 68 | 323 | 210 | -46 | -60 | -49 | 202 | -6 | -55 | -7 |
| Net financials | -0 | -0 | -14 | -13 | -13 | -6 | -4 | -2 | -2 | -3 | -3 | -1 | -1 | -1 |
| Profit before tax | -81 | 60 | -36 | 71 | 56 | 317 | 205 | -48 | -62 | -52 | 199 | -7 | -56 | -8 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -81 | 60 | -36 | 71 | 56 | 317 | 205 | -48 | -62 | -52 | 199 | -7 | -56 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 348 | 341 | 317 | 383 | 400 | 687 | 815 | 696 | 587 | 486 | 639 | 679 | 586 | 600 |
| Equity | -106 | -46 | -82 | -11 | 44 | 361 | 567 | 519 | 456 | 404 | 603 | 596 | 541 | 533 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 455 | 387 | 400 | 394 | 356 | 325 | 248 | 171 | 131 | 81 | 36 | 82 | 46 | 68 |
| Total debt | 455 | 387 | 400 | 394 | 356 | 325 | 248 | 178 | 131 | 81 | 36 | 82 | 46 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Strengsholt | Audit | 0 companies |
| Kirsten Kristiansen | Board of Directors | 0 companies |
| Hans Kristiansen | Board of Directors | 0 companies |