| Revenue | DKK 0 | — |
| EBITDA | DKK -1,1M | +30% |
| Net profit | DKK 44,9M | +56% |
| Total assets | DKK 583,2M | +7% |
| Equity | DKK 572M | +6% |
| Employees | 2 | — |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -90 | -56 | -455 | -1.136 | -755 | -934 | -1.236 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -235 | -353 | -354 | -759 | -540 | -636 | -730 | -783 | -854 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -90 | -56 | -455 | -1.371 | -1.108 | -1.288 | -1.995 | -997 | -942 | -889 | -1.636 | -1.143 |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -90 | -56 | -455 | -1.371 | -1.108 | -1.288 | -1.995 | -997 | -942 | -889 | -1.636 | -1.143 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.209 | 32.615 | 376.024 | 7.682 | 23.167 | -7.842 | 30.158 | 18.016 | 33.344 | 33.332 | 38.493 | 60.569 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.119 | 32.559 | 375.569 | 6.311 | 22.059 | -9.130 | 28.164 | 17.019 | 32.402 | 32.444 | 36.857 | 59.426 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -336 | -214 | 1.134 | 2.128 | 4.976 | -2.023 | 6.291 | 3.758 | 10.839 | -7.008 | 8.164 | 14.551 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.455 | 32.773 | 374.434 | 4.184 | 17.083 | -7.106 | 21.873 | 13.261 | 21.563 | 39.452 | 28.693 | 44.875 |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.516 | 98.686 | 457.807 | 456.208 | 469.067 | 461.743 | 468.996 | 476.086 | 493.302 | 513.535 | 544.309 | 583.199 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 41.748 | 77.417 | 455.291 | 452.449 | 465.444 | 454.301 | 466.174 | 467.435 | 483.998 | 513.450 | 537.143 | 572.018 |
| 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 | 0 | 26.768 | 21.269 | 2.516 | 3.759 | 3.624 | 7.441 | 2.822 | 8.540 | 9.111 | 85 | 7.166 | 10.846 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.768 | 21.269 | 2.516 | 3.759 | 3.624 | 7.441 | 2.822 | 8.540 | 9.111 | 85 | 7.166 | 10.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2016 | |
| Individual | 25.0% | 0.0% | 2016 | |
| Individual | 25.0% | 0.0% | 2016 | |
| Individual | 10.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Henning Schaumburg | Audit | 0 companies |
| Laila Svendsen | Chairman | 0 companies |
| Mikkel Vendelin Olesen | Chairman | 0 companies |
| Knud Laursen | Chairman | 0 companies |
| Hans-Henrik Møller | Board of Directors | 0 companies |
| Søren Peschardt Olesen | Board of Directors | 0 companies |
| Benny Dalsten | Board of Directors | 0 companies |