| Revenue | DKK 273K | -39% |
| EBITDA | DKK -1,1M | -169% |
| Net profit | DKK 2,3M | +15% |
| Total assets | DKK 77,7M | +0% |
| Equity | DKK 68,7M | +0% |
| Employees | 4 | — |
| Item | 1999 | 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | 765 | 780 | 798 | 2.000 | 190 | 150 | 99 | 391 | 553 | 522 | -191 | 445 | 273 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -124 | -637 | -459 | -476 | -500 | -670 | -762 | -812 | -747 | -728 | -860 | -872 | -1.420 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -551 | -2.368 | -2.559 | 1.523 | -310 | -520 | -663 | -421 | -194 | -205 | -1.051 | -427 | -1.147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -27 | -27 | -27 | -28 | -91 | -91 | -66 | -0 | -11 | -44 | -44 | -45 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -582 | -2.395 | -2.586 | 1.496 | -338 | -611 | -754 | -487 | -194 | -216 | -1.095 | -471 | -1.192 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.729 | -17.144 | -15.402 | -99 | 2.399 | 4.653 | 11.501 | 3.755 | 18.627 | 3.333 | 10.865 | 2.668 | 3.327 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.148 | -19.538 | -17.695 | 1.397 | 2.561 | 4.042 | 11.247 | 3.269 | 18.387 | 3.117 | 9.762 | 2.178 | 2.135 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -183 | 226 | -97 | -11 | -32 | -0 | -955 | -163 | -141 | -246 | 41 | 176 | -176 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.331 | -19.764 | -17.598 | 1.408 | 2.593 | 4.042 | 12.202 | 3.432 | 18.528 | 3.363 | 9.721 | 2.002 | 2.311 |
| Item | 1999 | 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 | 72.020 | 55.619 | 30.565 | 27.063 | 29.158 | 32.252 | 43.553 | 46.248 | 63.087 | 72.858 | 77.001 | 77.301 | 77.676 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 64.049 | 43.285 | 24.187 | 25.095 | 27.188 | 30.230 | 41.432 | 43.864 | 60.009 | 62.547 | 68.583 | 68.804 | 68.683 |
| 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 | 72 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.970 | 12.334 | 4.379 | 1.968 | 1.970 | 2.022 | 2.121 | 2.384 | 3.077 | 10.311 | 8.419 | 8.426 | 8.993 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.970 | 12.334 | 4.379 | 1.968 | 1.970 | 2.022 | 2.121 | 2.384 | 3.077 | 10.311 | 8.419 | 8.497 | 8.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2004 | — | — |
KE Management | Management | 2008 | — | — |
SA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2025 | |
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 5.0% | 0.0% | 2025 | |
| Individual | 5.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Høj Nielsen | Management | 0 companies |
| Klaus Elkjær Rasmussen | Management | 0 companies |
| Steen Aksel Harrsen | Management | 0 companies |
| Anders Tang Christensen | Board of Directors | 0 companies |
| Buster Jules Alexander Joseph Strauss Sigaard | Board of Directors | 0 companies |
| Claus Waldstrøm | Board of Directors | 0 companies |