| Revenue | DKK 5,9M | -681% |
| EBITDA | DKK 4,2M | +301% |
| Net profit | DKK 4,9M | +1504% |
| Total assets | DKK 73,5M | +5% |
| Equity | DKK 73,3M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -54 | -54 | -135 | -93 | -54 | -103 | -203 | 912 | 747 | -272 | -594 | -1.010 | 5.870 |
| Staff expenses | -88 | -81 | -89 | -83 | -89 | -86 | -155 | -300 | -918 | -891 | -937 | -847 | -829 | -850 |
| EBITDA | -118 | -135 | -143 | -218 | -182 | -139 | -258 | -503 | -6 | -340 | -1.427 | -1.497 | -2.101 | 4.214 |
| Depreciation & amort. | 20 | 20 | -20 | -20 | -28 | -28 | -27 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -138 | -155 | -163 | -238 | -210 | -167 | -285 | -528 | -6 | -340 | -1.427 | -1.497 | -2.101 | 4.214 |
| Net financials | -7 | 3.526 | 4.967 | 4.007 | 3.549 | 6.339 | 48.111 | -7 | 788 | 1.373 | 930 | 2.497 | 2.075 | 6.730 |
| Profit before tax | 849 | 3.371 | 4.804 | 3.800 | 3.506 | 6.171 | 47.826 | -540 | -495 | 99 | -493 | 1.242 | 448 | 4.542 |
| Tax | 497 | 234 | 464 | 15 | 84 | 21 | -65 | -124 | -373 | -240 | -113 | 239 | 145 | -310 |
| Net profit | 352 | 3.137 | 4.340 | 3.785 | 3.422 | 6.150 | 47.891 | -416 | -122 | 339 | -380 | 1.003 | 303 | 4.852 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.374 | 12.618 | 14.994 | 18.168 | 21.181 | 30.161 | 73.029 | 70.616 | 69.947 | 70.031 | 69.356 | 69.859 | 69.706 | 73.457 |
| Equity | 8.481 | 11.094 | 13.164 | 16.799 | 20.171 | 25.971 | 72.862 | 70.447 | 69.725 | 69.839 | 69.209 | 69.712 | 69.515 | 73.266 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Short-term debt | 871 | 1.500 | 1.808 | 1.347 | 990 | 4.175 | 156 | 170 | 222 | 192 | 147 | 146 | 191 | 189 |
| Total debt | 871 | 1.500 | 1.808 | 1.347 | 990 | 4.175 | 156 | 170 | 222 | 192 | 147 | 146 | 191 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — | |
PH Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Tange & Lassen | Audit | 0 companies |
| Peter Huuse Sørensen | Management | 0 companies |