| Revenue | DKK 223K | +30% |
| EBITDA | DKK 223K | +30% |
| Net profit | DKK 508K | +61% |
| Total assets | DKK 7,5M | -1% |
| Equity | DKK 5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -156 | 124 | 268 | 478 | 131 | 189 | 156 | 369 | 115 | 85 | 184 | 172 | 223 |
| Staff expenses | -0 | -0 | -0 | -175 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | -156 | 124 | 93 | 478 | 131 | 189 | 156 | 369 | 115 | 85 | 184 | 172 | 223 |
| Depreciation & amort. | -0 | -0 | 2 | 5 | -5 | -5 | -7 | -0 | -34 | -34 | -45 | -43 | -34 | -34 |
| EBIT | 80 | -156 | 122 | 88 | 473 | 126 | 181 | 156 | 335 | 81 | 40 | 141 | 138 | 189 |
| Net financials | -234 | -415 | -2.223 | -1 | 692 | 482 | 347 | 318 | 19 | -76 | -774 | -217 | 190 | 344 |
| Profit before tax | -232 | -571 | -2.101 | 87 | 1.165 | 608 | 528 | 474 | 353 | 4 | -734 | -76 | 327 | 533 |
| Tax | -154 | -81 | 14 | 3 | 76 | 25 | 2 | 22 | 63 | 4 | 0 | 5 | 12 | 25 |
| Net profit | 0 | -490 | -2.115 | 84 | 1.089 | 583 | 527 | 452 | 290 | 0 | -734 | -80 | 316 | 508 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.106 | 4.911 | 5.923 | 5.988 | 6.677 | 7.156 | 7.387 | 7.916 | 8.527 | 8.239 | 7.512 | 7.504 | 7.598 | 7.510 |
| Equity | 2.671 | 2.181 | 1.902 | 1.986 | 3.075 | 3.658 | 4.184 | 4.637 | 4.963 | 4.963 | 4.229 | 4.149 | 4.473 | 4.981 |
| Long-term debt | 0 | 0 | 872 | 775 | 654 | 1.571 | 1.409 | 2.102 | 1.964 | 1.878 | 1.795 | 1.731 | 1.668 | 1.556 |
| Short-term debt | 3.435 | 2.730 | 2.586 | 2.662 | 2.384 | 1.364 | 1.230 | 613 | 1.080 | 886 | 982 | 1.126 | 966 | 491 |
| Total debt | 3.435 | 2.730 | 3.457 | 3.437 | 3.038 | 2.935 | 2.639 | 2.715 | 3.044 | 2.763 | 2.777 | 2.857 | 2.634 | 2.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| MUNCH GRUPPEN, Revisionsfirmaet Munch-Nielsen | Audit | 0 companies |
| Olivia Evelyn Blom | Board of Directors | 0 companies |
| Lars Egsvang Rasmussen | Chairman | 0 companies |
| Søren Krogh | Board of Directors | 0 companies |
| Birgitte-Evelyn Blom | Chairman | 0 companies |