| Revenue | DKK -16K | +32% |
| EBITDA | DKK -16K | -32% |
| Net profit | DKK -96K | +45% |
| Total assets | DKK 49,5M | +1% |
| Equity | DKK 45,8M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 507 | 155 | -7 | — | -121 | -56 | -112 | -9 | 36 | -67 | -33 | -23 | -12 | -16 |
| Staff expenses | -354 | -245 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 153 | -90 | -109 | -4 | -121 | -56 | -112 | -9 | 36 | -67 | -33 | -23 | -12 | -16 |
| Depreciation & amort. | -5 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 148 | -104 | -109 | -4 | -121 | -56 | -112 | -9 | 36 | -67 | -33 | -23 | -12 | -16 |
| Net financials | 186 | 142 | -6.050 | 301 | 702 | 1.378 | 449 | -2.683 | 385 | 3.735 | 27.279 | 683 | -165 | -80 |
| Profit before tax | 333 | 39 | -630 | 297 | 582 | 1.322 | 336 | -2.692 | 421 | 3.668 | 27.246 | 660 | -178 | -96 |
| Tax | 38 | -24 | 13 | -8 | -66 | -49 | -47 | -4 | 6 | 32 | 9 | 117 | -1 | -0 |
| Net profit | 296 | 63 | -642 | 305 | 648 | 1.371 | 383 | -2.688 | 416 | 3.636 | 27.237 | 543 | -176 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.430 | 6.868 | 5.992 | 5.827 | 6.173 | 8.040 | 8.459 | 5.670 | 5.568 | 12.910 | 29.429 | 30.432 | 48.953 | 49.456 |
| Equity | 1.219 | 1.185 | 543 | 848 | 1.495 | 2.867 | 3.250 | 562 | 978 | 4.503 | 27.782 | 28.325 | 45.940 | 45.843 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.208 | 5.683 | 5.450 | 4.980 | 4.678 | 5.173 | 5.209 | 5.107 | 4.590 | 8.407 | 1.647 | 2.108 | 3.014 | 3.612 |
| Total debt | 3.208 | 5.683 | 5.450 | 4.980 | 4.678 | 5.173 | 5.209 | 5.107 | 4.590 | 8.407 | 1.647 | 2.108 | 3.014 | 3.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2001 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Calle Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mette Vester Bertelsen | Board of Directors | 0 companies |
| Lars Højgård Kristoffersen | Board of Directors | 0 companies |
| Claus René Hansen | Chairman | 0 companies |