| Revenue | DKK 206K | -652% |
| EBITDA | DKK 206K | +652% |
| Net profit | DKK 2M | +127% |
| Total assets | DKK 6,1M | +127% |
| Equity | DKK 1,6M | +450% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 610 | 134 | 413 | 397 | -103 | -248 | -120 | -143 | 103 | -66 | -42 | -37 | 206 |
| Staff expenses | -219 | -165 | -299 | -211 | -3 | -4 | -5 | -11 | -10 | -2 | -3 | -0 | -0 |
| EBITDA | 390 | -31 | 114 | 186 | -106 | -252 | -126 | -154 | 94 | -67 | -45 | -37 | 206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 390 | -31 | 114 | 186 | -106 | -252 | -126 | -154 | 94 | -67 | -45 | -37 | 206 |
| Net financials | 200 | -68 | -0 | -60 | 1.431 | 9.076 | 4.193 | -5.479 | -1.891 | -52 | 978 | -7.321 | 1.816 |
| Profit before tax | 591 | -99 | 114 | 126 | 1.325 | 8.824 | 4.067 | -5.633 | -1.798 | -119 | 934 | -7.358 | 2.021 |
| Tax | -0 | -0 | -250 | 46 | -36 | 4 | 236 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 591 | -99 | 364 | 80 | 1.361 | 8.820 | 3.831 | -5.633 | -1.798 | -119 | 934 | -7.358 | 2.021 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 911 | 1.097 | 1.007 | 1.185 | 5.502 | 24.319 | 29.242 | 10.889 | 7.304 | 7.604 | 10.038 | 2.694 | 6.124 |
| Equity | -428 | -526 | -372 | -293 | 1.069 | 9.694 | 13.525 | 7.892 | 6.095 | 5.976 | 6.909 | -449 | 1.573 |
| Long-term debt | 0 | 625 | 625 | 625 | 625 | 13.860 | 0 | 0 | 0 | 0 | 0 | 0 | 2.224 |
| Short-term debt | 1.338 | 999 | 754 | 852 | 3.809 | 764 | 15.717 | 2.996 | 1.210 | 1.628 | 3.128 | 3.143 | 2.327 |
| Total debt | 1.338 | 1.624 | 1.379 | 1.477 | 4.434 | 14.624 | 15.717 | 2.996 | 1.210 | 1.628 | 3.128 | 3.143 | 4.552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Rolf Stadeager | Audit | 0 companies |
| Søren Jenstrup | Chairman | 0 companies |
| Danielle Axelsen | Board of Directors | 0 companies |
| Ove Hildebrand | Board of Directors | 0 companies |