| Revenue | DKK -34K | +9% |
| EBITDA | DKK -34K | -9% |
| Net profit | DKK -12,3M | -230% |
| Total assets | DKK 25,4M | -38% |
| Equity | DKK 25,4M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -26 | -27 | -35 | -28 | -31 | -33 | -28 | -26 | -34 | -30 | -32 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | -31 | 254 | -27 | -35 | -28 | -31 | -33 | -28 | -26 | -34 | -30 | -32 | -34 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -31 | 254 | -27 | -35 | -28 | -31 | -33 | -28 | -26 | -34 | -30 | -32 | -34 |
| Net financials | 1.166 | 1.517 | 3.381 | 2.669 | 942 | 96 | 1.417 | 1.579 | 4.211 | 4.547 | 1.067 | 5.802 | 12.147 | -12.286 |
| Profit before tax | 1.134 | 1.486 | 3.636 | 2.642 | 908 | 67 | 1.386 | 1.546 | 4.183 | 4.521 | 1.033 | 5.772 | 12.115 | -12.320 |
| Tax | 284 | 370 | 891 | 621 | 200 | 14 | 305 | 340 | 920 | 995 | 228 | 1.270 | 2.665 | -0 |
| Net profit | 850 | 1.116 | 2.744 | 2.021 | 708 | 53 | 1.081 | 1.206 | 3.263 | 3.526 | 805 | 4.502 | 9.450 | -12.320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.425 | 16.852 | 19.507 | 20.534 | 20.078 | 19.407 | 19.738 | 20.436 | 23.516 | 26.507 | 25.732 | 30.620 | 40.793 | 25.370 |
| Equity | — | — | 18.014 | 19.334 | 20.042 | 19.395 | 19.726 | 20.232 | 22.795 | 25.621 | 25.693 | 29.628 | 38.378 | 25.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 221 | 183 | 793 | 500 | 36 | 12 | 12 | 204 | 721 | 886 | 39 | 992 | 2.415 | 12 |
| Total debt | 221 | 183 | 793 | 1.200 | 36 | 12 | 12 | 204 | 721 | 886 | 39 | 992 | 2.415 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Per Evan Muncholm Thillemann | Founder | 0 companies |
| Theis Muncholm Thillemann | Board of Directors | 0 companies |
| Martin Muncholm Thillemann | Board of Directors | 0 companies |