| Revenue | DKK -136K | +36% |
| EBITDA | DKK -641K | -6% |
| Net profit | DKK -31,3M | -305% |
| Total assets | DKK 84,9M | -29% |
| Equity | DKK 83,7M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 23 | -22 | -32 | -30 | -30 | -41 | -61 | -48 | -63 | -110 | -161 | -100 | -136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -100 | -176 | -188 | -506 | -505 |
| EBITDA | -178 | 31 | -22 | -32 | -30 | -30 | -41 | -161 | -148 | -163 | -286 | -349 | -606 | -641 |
| Depreciation & amort. | -0 | -4 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -178 | 27 | -36 | -32 | -30 | -30 | -41 | -161 | -148 | -163 | -286 | -349 | -606 | -641 |
| Net financials | 9.417 | -4.623 | 10.662 | 7.516 | -1.593 | 7.421 | -1.844 | 1.678 | 10.101 | 21.734 | 1.839 | 30.058 | 20.282 | -30.644 |
| Profit before tax | 9.402 | -4.462 | 10.627 | 7.484 | -1.623 | 7.392 | -1.885 | 1.517 | 9.954 | 21.571 | 1.553 | 29.710 | 19.677 | -31.285 |
| Tax | 2.388 | -1.052 | 2.698 | 1.688 | -425 | 1.955 | -414 | 329 | 2.189 | 4.746 | 332 | 6.550 | 4.387 | 36 |
| Net profit | 7.014 | -3.410 | 7.929 | 5.796 | -1.198 | 5.437 | -1.472 | 1.188 | 7.764 | 16.825 | 1.221 | 23.160 | 15.290 | -31.321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.938 | 44.695 | 54.204 | 58.727 | 60.672 | 60.915 | 52.401 | 52.984 | 62.337 | 82.115 | 79.596 | 106.508 | 119.150 | 84.905 |
| Equity | 38.999 | 42.410 | 50.339 | 56.135 | 54.937 | 58.374 | 51.902 | 52.790 | 60.554 | 77.379 | 76.601 | 99.761 | 115.051 | 83.730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.775 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.938 | -2.286 | 3.866 | 2.592 | 5.735 | 2.542 | 499 | 194 | 8 | 4.736 | 2.995 | 6.747 | 4.099 | 1.176 |
| Total debt | 2.938 | -2.286 | 3.866 | 2.592 | 5.735 | 2.542 | 499 | 194 | 1.783 | 4.736 | 2.995 | 6.747 | 4.099 | 1.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jenny Dorthea Majgård Petersen | Founder | 0 companies |
| Margit Soelberg Petersen | Board of Directors | 0 companies |