| Revenue | DKK 674K | -54% |
| EBITDA | DKK -1,2M | +69% |
| Net profit | DKK -1,2M | +69% |
| Total assets | DKK 2,7M | -55% |
| Equity | DKK 2,5M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 734 | 1.068 | 1.523 | 2.979 | 1.868 | 2.582 | 3.342 | 1.866 | 2.161 | 2.037 | 1.993 | 625 | 1.466 | 674 |
| Staff expenses | -719 | -872 | -864 | -1.915 | -1.076 | -1.049 | -891 | -1.141 | -1.585 | -1.614 | -1.665 | -936 | -906 | -616 |
| EBITDA | 15 | 196 | 659 | 1.064 | 792 | 1.532 | 2.451 | 725 | 577 | 423 | 329 | -311 | -3.972 | -1.224 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 196 | 659 | 1.064 | 792 | 1.532 | 2.451 | 725 | 577 | 423 | 329 | -311 | -3.972 | -1.224 |
| Net financials | -8 | -27 | -45 | -12 | -198 | -96 | -329 | -38 | -5 | -247 | 219 | -337 | 3 | 1 |
| Profit before tax | 7 | 170 | 614 | 1.053 | 594 | 1.436 | 2.123 | 686 | 572 | 176 | 547 | -648 | -3.968 | -1.223 |
| Tax | 4 | 45 | 4 | 132 | 209 | 272 | 437 | 152 | 125 | 40 | 120 | 5 | -19 | 13 |
| Net profit | 2 | 124 | 610 | 921 | 384 | 1.164 | 1.686 | 535 | 447 | 136 | 427 | -653 | -3.949 | -1.236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.661 | 2.853 | 3.254 | 5.340 | 6.508 | 6.749 | 8.536 | 8.077 | 9.277 | 9.388 | 10.483 | 12.753 | 6.105 | 2.719 |
| Equity | 1.938 | 2.062 | 2.673 | 3.593 | 3.978 | 5.142 | 6.827 | 7.362 | 7.809 | 7.945 | 8.372 | 7.718 | 3.769 | 2.533 |
| Long-term debt | 5 | 44 | 4 | 132 | 209 | 273 | 423 | 104 | 51 | 0 | 96 | 0 | 0 | 0 |
| Short-term debt | 1.718 | 747 | 577 | 1.614 | 2.321 | 1.335 | 1.286 | 611 | 1.417 | 1.443 | 2.015 | 5.035 | 2.336 | 186 |
| Total debt | 1.723 | 791 | 581 | 1.746 | 2.530 | 1.608 | 1.709 | 716 | 1.468 | 1.443 | 2.111 | 5.035 | 2.336 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1997 | — | — |
| Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Laurits Niels Steen Lauritsen | Audit | 0 companies |
| Randi Kure Bagger | Board of Directors | 0 companies |
| Svend Lindenberg | Board of Directors | 0 companies |
| Niels Henrik Stakemann Spang-Hanssen | Board of Directors | 0 companies |
| Flemming Emil Christensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |