| Revenue | DKK -40K | +83% |
| EBITDA | DKK -40K | -83% |
| Net profit | DKK -172K | -146% |
| Total assets | DKK 5,1M | -5% |
| Equity | DKK 4,8M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 350 | 97 | 358 | -171 | -159 | -163 | -194 | -179 | -140 | -198 | -51 | -45 | -22 | -40 |
| Staff expenses | -485 | -379 | -491 | -169 | -84 | -56 | -58 | -57 | -50 | -52 | -2 | -0 | -0 | -0 |
| EBITDA | -135 | -279 | -132 | -340 | -243 | -219 | -252 | -236 | -191 | -250 | -53 | -45 | -22 | -40 |
| Depreciation & amort. | -0 | 2 | -0 | -64 | -64 | -110 | -110 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -135 | -280 | -132 | -404 | -307 | -329 | -362 | -238 | -191 | -250 | -53 | -45 | -22 | -40 |
| Net financials | 747 | 994 | 906 | 112 | 236 | 461 | -332 | 767 | 172 | 782 | -576 | 688 | 504 | -132 |
| Profit before tax | 653 | 714 | 774 | -292 | -71 | 132 | -694 | 529 | -19 | 532 | -629 | 643 | 482 | -172 |
| Tax | 20 | -36 | 2 | -42 | -0 | 14 | -73 | 192 | -4 | 44 | -142 | 142 | 106 | -0 |
| Net profit | 633 | 749 | 772 | -250 | -71 | 118 | -622 | 337 | -15 | 488 | -487 | 501 | 376 | -172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.578 | 7.788 | 8.100 | 7.511 | 7.233 | 6.994 | 5.825 | 6.037 | 5.421 | 5.647 | 4.662 | 5.074 | 5.408 | 5.148 |
| Equity | 6.927 | 7.576 | 7.848 | 7.499 | 7.228 | 6.946 | 5.824 | 5.861 | 5.347 | 5.535 | 4.548 | 5.049 | 4.925 | 4.753 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 651 | 212 | 252 | 12 | 5 | 49 | 1 | 175 | 75 | 113 | 115 | 25 | 483 | 395 |
| Total debt | 651 | 212 | 252 | 12 | 5 | 49 | 1 | 175 | 75 | 113 | 115 | 25 | 483 | 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL | Founder | 1997 | — | — |
PE Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Løvendal Bastkjær Christensen | Founder | 0 companies |
| Poul Erik Tjørnelund | Founder | 0 companies |
| Bertel Eggert Jensen | Board of Directors | 0 companies |
| Kim Bjarnt | Board of Directors | 0 companies |
| Jens Børge Hansen | Board of Directors | 0 companies |
| Poul Jørgen Juul | Chairman | 0 companies |