| Revenue | DKK -777K | -7% |
| EBITDA | DKK -1M | +4% |
| Net profit | DKK 11,6M | +40% |
| Total assets | DKK 116,2M | +12% |
| Equity | DKK 113,3M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | -149 | -125 | -142 | -208 | -231 | -59 | -155 | -184 | -194 | -780 | -826 | -837 | -777 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -244 | -259 |
| EBITDA | -65 | -149 | -125 | -142 | -208 | -231 | -59 | -155 | -184 | -194 | -780 | -826 | -1.081 | -1.036 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -149 | -125 | -142 | -208 | -231 | -59 | -155 | -184 | -194 | -780 | -826 | -1.081 | -1.036 |
| Net financials | 15.282 | 10.149 | 11.782 | 1.409 | 1.060 | 4.231 | 1.317 | 7.613 | 2.786 | 4.630 | -1.151 | 5.323 | 11.903 | 16.326 |
| Profit before tax | 15.217 | 10.001 | 11.657 | 1.267 | 851 | 4.000 | 1.258 | 7.458 | 2.602 | 4.435 | -1.931 | 4.497 | 10.822 | 15.290 |
| Tax | 230 | -985 | 142 | -34 | 532 | 72 | -89 | 939 | 525 | 357 | -416 | 1.117 | 2.543 | 3.617 |
| Net profit | 14.987 | 10.986 | 11.515 | 1.301 | 319 | 3.928 | 1.348 | 6.559 | 2.077 | 4.079 | -1.514 | 3.472 | 8.293 | 11.641 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.119 | 66.895 | 72.569 | 73.882 | 76.060 | 80.810 | 79.542 | 86.530 | 88.914 | 93.630 | 90.213 | 93.848 | 103.924 | 116.183 |
| Equity | 59.694 | 65.681 | 72.196 | 73.497 | 73.816 | 77.743 | 79.091 | 85.596 | 87.618 | 91.640 | 90.069 | 93.482 | 101.714 | 113.287 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 425 | 1.214 | 373 | 385 | 2.244 | 3.066 | 451 | 933 | 1.296 | 1.989 | 144 | 367 | 2.210 | 2.895 |
| Total debt | 425 | 1.214 | 373 | 385 | 2.244 | 3.066 | 451 | 933 | 1.296 | 1.989 | 144 | 367 | 2.210 | 2.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1997 | — | — |
PR Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bang | Audit | 0 companies |
| Peter Rasmussen | Founder | 0 companies |