| Revenue | DKK 79K | -25% |
| EBITDA | DKK 79K | -25% |
| Net profit | DKK 57K | -24% |
| Total assets | DKK 197K | -17% |
| Equity | DKK -140K | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 154 | 363 | 158 | 785 | 196 | 276 | 153 | -34 | 77 | 97 | 28 | 105 | 79 |
| Staff expenses | -120 | -105 | -337 | -574 | -776 | -232 | -209 | -116 | -30 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -146 | 49 | 26 | -416 | 9 | -36 | 67 | 38 | -63 | 77 | 97 | 28 | 105 | 79 |
| Depreciation & amort. | -0 | -0 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -146 | 49 | 12 | -430 | -5 | -51 | 53 | 23 | -77 | 77 | 97 | 28 | 105 | 79 |
| Net financials | -4 | -2 | -1 | -10 | -21 | -33 | -17 | -20 | -28 | -13 | -12 | -9 | -8 | -5 |
| Profit before tax | -150 | 47 | 11 | -440 | -26 | -84 | 36 | 3 | -106 | 64 | 85 | 19 | 97 | 74 |
| Tax | -37 | 12 | 6 | -95 | -6 | -0 | -0 | -4 | -26 | 16 | 19 | 4 | 21 | 16 |
| Net profit | -113 | 35 | 5 | -344 | -20 | -84 | 36 | 8 | -80 | 49 | 66 | 15 | 76 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 | 193 | 194 | 238 | 409 | 330 | 314 | 405 | 848 | 315 | 291 | 227 | 236 | 197 |
| Equity | 41 | 76 | 82 | -263 | -283 | -367 | -331 | -323 | -403 | -354 | -288 | -273 | -198 | -140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 116 | 112 | 501 | 692 | 697 | 645 | 728 | 1.251 | 669 | 579 | 500 | 434 | 337 |
| Total debt | 22 | 116 | 112 | 501 | 692 | 697 | 645 | 728 | 1.251 | 669 | 579 | 500 | 434 | 337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE | Audit | 2006 | — | — |
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
KA Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Ejvind Vesterager | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kurt Adriansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |