| Revenue | DKK -599K | +54% |
| EBITDA | DKK -1,6M | -88% |
| Net profit | DKK 3,6M | -75% |
| Total assets | DKK 175,8M | -11% |
| Equity | DKK 174,1M | -6% |
| Employees | 2 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -67 | -111 | -2.059 | -839 | -975 | -278 | -373 | -466 | -338 | -325 | -304 | -388 | -599 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -101 | -303 | -304 | -303 | -304 | -306 | -364 | -484 | -1.040 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -67 | -111 | -2.059 | -839 | -1.076 | -581 | -677 | -769 | -642 | -631 | -668 | -872 | -1.639 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -67 | -111 | -2.059 | -839 | -1.076 | -581 | -677 | -769 | -642 | -631 | -668 | -872 | -1.639 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.061 | 13.463 | 111.915 | -6.924 | 9.091 | 2.515 | 7.914 | 4.720 | 25.268 | -85 | -6.080 | 19.056 | 6.225 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.994 | 13.352 | 109.856 | -7.763 | 8.015 | 1.934 | 7.237 | 3.951 | 24.626 | -716 | -6.748 | 18.184 | 4.586 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.256 | 580 | 2.719 | -1.694 | 1.873 | 455 | 1.601 | -1.332 | 5.299 | -152 | -1.506 | 3.903 | 995 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.739 | 12.772 | 107.138 | -6.070 | 6.142 | 1.479 | 5.636 | 5.283 | 19.327 | -564 | -5.242 | 14.281 | 3.591 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.314 | 84.726 | 171.027 | 166.099 | 171.203 | 172.072 | 175.973 | 179.940 | 201.731 | 191.644 | 191.164 | 198.596 | 175.798 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 67.766 | 80.238 | 169.022 | 162.953 | 168.791 | 169.571 | 174.507 | 179.090 | 197.718 | 186.894 | 180.952 | 184.973 | 174.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.318 | 4.487 | 2.005 | 3.146 | 2.412 | 2.501 | 1.466 | 850 | 4.013 | 4.750 | 10.212 | 13.623 | 1.701 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.318 | 4.487 | 2.005 | 3.146 | 2.412 | 2.501 | 1.466 | 850 | 4.013 | 4.750 | 10.212 | 13.623 | 1.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bach | Audit | 0 companies |
| Edel Ragnhild Nielsen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |