| Revenue | DKK -24K | +0% |
| EBITDA | DKK -24K | +0% |
| Net profit | DKK 5K | -91% |
| Total assets | DKK 1,8M | -6% |
| Equity | DKK 1,7M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 36 | -32 | -34 | -25 | -15 | -20 | -25 | -20 | -29 | -30 | -22 | -23 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | 36 | -32 | -34 | -25 | -15 | -20 | -25 | -20 | -29 | -30 | -22 | -23 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 38 | 36 | -32 | -34 | -25 | -15 | -20 | -25 | -20 | -29 | -30 | -22 | -23 | -24 |
| Net financials | -121 | -127 | 197 | 49 | 29 | 35 | -25 | 40 | 26 | 116 | 27 | 57 | 100 | 31 |
| Profit before tax | -12 | -91 | 165 | 15 | 3 | 21 | -44 | 15 | 6 | 87 | -2 | 35 | 76 | 7 |
| Tax | -4 | -23 | 40 | 4 | 1 | 5 | -10 | 3 | 1 | 19 | -1 | 8 | 17 | 2 |
| Net profit | -9 | -68 | 125 | 11 | 2 | 16 | -35 | 12 | 5 | 68 | -2 | 27 | 59 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.210 | 3.199 | 3.256 | 2.853 | 2.579 | 2.499 | 2.356 | 2.262 | 2.159 | 2.127 | 2.012 | 1.921 | 1.873 | 1.754 |
| Equity | 3.098 | 3.069 | 2.788 | 2.567 | 2.468 | 2.484 | 2.346 | 2.252 | 2.148 | 2.106 | 1.991 | 1.904 | 1.845 | 1.729 |
| Long-term debt | 0 | -16 | 37 | 1 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 15 | 0 |
| Short-term debt | -112 | -113 | 430 | 284 | 111 | 15 | 10 | 10 | 10 | 10 | 22 | 18 | 12 | 25 |
| Total debt | -112 | -130 | 467 | 286 | 111 | 15 | 10 | 10 | 10 | 22 | 22 | 18 | 27 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IT Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Inga Therkelsen | Chief Executive Officer | 0 companies |
| Cindi Andersen | Board of Directors | 0 companies |
| Carina Sørensen | Board of Directors | 0 companies |