| Revenue | DKK -604K | +48% |
| EBITDA | DKK -1,7M | -24% |
| Net profit | DKK -543K | -285% |
| Total assets | DKK 24,8M | -9% |
| Equity | DKK 20,5M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 81 | — | — | -107 | -261 | -229 | -328 | -418 | -188 | -425 | -453 | -381 | -409 | -604 |
| Staff expenses | -0 | -0 | -0 | -0 | -426 | -450 | -468 | -850 | -1.083 | -543 | -1.140 | -1.119 | -1.113 | -978 | -1.115 |
| EBITDA | -90 | 633 | 0 | 0 | -533 | -711 | -698 | -1.178 | -1.501 | -731 | -1.565 | -1.572 | -1.494 | -1.387 | -1.719 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -200 | -200 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -90 | 633 | 0 | 0 | -733 | -911 | -698 | -1.178 | -1.501 | -731 | -1.565 | -1.572 | -1.494 | -1.387 | -1.719 |
| Net financials | 1.089 | -2.324 | 0 | 0 | 169 | 861 | 831 | -49 | -434 | 2.652 | 4.487 | -2.646 | 2.122 | 1.854 | 927 |
| Profit before tax | 999 | -1.961 | 0 | 0 | -565 | 2.216 | 1.589 | 316 | -1.721 | 1.921 | 2.922 | -4.218 | 628 | 467 | -792 |
| Tax | -39 | -0 | -0 | -0 | -238 | 329 | 42 | 31 | -365 | -0 | 557 | -872 | 176 | 173 | -248 |
| Net profit | 1.038 | -1.690 | 0 | 0 | -327 | 1.907 | 1.547 | 286 | -1.356 | 1.535 | 2.365 | -3.346 | 451 | 294 | -543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.807 | 19.529 | 0 | 0 | 31.475 | 32.604 | 33.096 | 31.607 | 28.101 | 29.404 | 30.019 | 27.466 | 26.727 | 27.376 | 24.822 |
| Equity | 17.875 | 14.131 | 0 | 0 | 27.267 | 29.175 | 29.872 | 28.058 | 25.702 | 27.237 | 28.302 | 23.656 | 23.990 | 22.661 | 20.483 |
| Long-term debt | 2.919 | -2.860 | 0 | 0 | 3.268 | 3.248 | 3.047 | 3.181 | 819 | 1.670 | 442 | 3.362 | 2.590 | 4.167 | 4.196 |
| Short-term debt | 2.013 | -2.539 | 0 | 0 | 940 | 181 | 177 | 368 | 1.580 | 497 | 1.275 | 448 | 147 | 547 | 143 |
| Total debt | 4.932 | -5.399 | 0 | 0 | 4.208 | 3.429 | 3.224 | 3.549 | 2.399 | 2.167 | 1.717 | 3.810 | 2.737 | 4.715 | 4.339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Withøfft Rasmussen | Audit | 0 companies |
| Kristine Liljeberg Nielsen | Board of Directors | 0 companies |
| Søren Liljeberg Sørensen | Board of Directors | 0 companies |