| Revenue | DKK -92K | -10% |
| EBITDA | DKK -212K | +5% |
| Net profit | DKK -563K | -144% |
| Total assets | DKK 9,3M | -9% |
| Equity | DKK 9,3M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | -123 | -100 | -91 | -83 | -85 | -81 | -99 | -100 | -97 | -124 | -97 | -102 | -92 |
| Staff expenses | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBITDA | -208 | -243 | -220 | -211 | -203 | -205 | -201 | -219 | -220 | -217 | -244 | -217 | -222 | -212 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -208 | -243 | -220 | -211 | -203 | -205 | -201 | -219 | -220 | -217 | -244 | -217 | -222 | -212 |
| Net financials | 935 | 691 | 517 | 328 | 553 | 817 | 172 | 296 | 991 | 2.197 | -556 | 1.858 | 1.854 | -346 |
| Profit before tax | 726 | 448 | 297 | 117 | 350 | 612 | -29 | 77 | 771 | 1.980 | -800 | 1.642 | 1.631 | -558 |
| Tax | 16 | -0 | -59 | 30 | 68 | 145 | -6 | 17 | 170 | 436 | -166 | 362 | 364 | 5 |
| Net profit | 710 | 448 | 357 | 87 | 283 | 466 | -23 | 60 | 601 | 1.544 | -634 | 1.280 | 1.267 | -563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.310 | 6.560 | 6.720 | 6.610 | 6.823 | 7.088 | 6.631 | 6.493 | 7.115 | 8.863 | 7.689 | 8.967 | 10.285 | 9.319 |
| Equity | 6.289 | 6.537 | 6.693 | 6.580 | 6.663 | 6.929 | 6.606 | 6.466 | 6.867 | 8.411 | 7.664 | 8.829 | 9.978 | 9.294 |
| Long-term debt | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21 | 23 | 27 | 30 | 161 | 160 | 25 | 27 | 248 | 452 | 25 | 138 | 306 | 25 |
| Total debt | 21 | 23 | 27 | 30 | 161 | 160 | 25 | 27 | 248 | 452 | 25 | 138 | 306 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Founder | Founder | 1996 | — | — |
AS Founder | Founder | 1996 | — | — |
PH Founder | Founder | 1996 | — | — |
| Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Brith Schou Rasmussen | Founder | 0 companies |
| Annett Schou Krause | Founder | 0 companies |
| Preben Højte | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Knud-Ove Jeppesen | Board of Directors | 0 companies |
| Poul Agner Mortensen | Board of Directors | 0 companies |
| Knud Ejnar Larsen | Board of Directors | 0 companies |