| Revenue | DKK -118K | +3% |
| EBITDA | DKK -482K | +11% |
| Net profit | DKK -941K | -1152% |
| Total assets | DKK 1,6M | -36% |
| Equity | DKK 1,5M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 20 | -5 | 656 | 997 | 1.097 | 1.492 | 1.748 | 1.197 | 398 | -60 | -165 | -114 | -118 |
| Staff expenses | -3 | -102 | -456 | -338 | -406 | -513 | -606 | -411 | -430 | -431 | -429 | -429 | -431 | -365 |
| EBITDA | -96 | -82 | -460 | 317 | 592 | 584 | 886 | 1.338 | 766 | -34 | -489 | -594 | -545 | -482 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -96 | -82 | -460 | 317 | 592 | 584 | 886 | 1.338 | 766 | -34 | -489 | -594 | -545 | -482 |
| Net financials | -8 | 2 | -1 | -12 | 11 | 0 | -4 | -37 | -204 | 282 | 131 | 320 | 639 | -450 |
| Profit before tax | -104 | -80 | -462 | 305 | 603 | 584 | 883 | 1.300 | 562 | 249 | -358 | -274 | 94 | -932 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 109 | 286 | 124 | 55 | 3 | 0 | 5 | 9 |
| Net profit | -104 | -80 | -462 | 305 | 603 | 584 | 774 | 1.014 | 438 | 194 | -361 | -275 | 89 | -941 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 444 | 388 | 692 | 1.751 | 2.181 | 3.155 | 4.171 | 4.119 | 3.835 | 3.440 | 2.573 | 2.530 | 1.608 |
| Equity | 500 | 520 | -146 | 159 | 762 | 1.347 | 2.121 | 3.134 | 3.573 | 3.767 | 3.406 | 2.413 | 2.444 | 1.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 122 | 534 | 533 | 989 | 834 | 1.034 | 1.036 | 546 | 69 | 34 | 160 | 87 | 105 |
| Total debt | 9 | 122 | 534 | 533 | 989 | 834 | 1.034 | 1.036 | 546 | 69 | 34 | 160 | 87 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| REVISORSAMVIRKET AF 1975 STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Per-Olof Myrén | Board of Directors | 0 companies |
| Axel Kierkegaard | Chairman | 0 companies |
| Martin Kølbæk | Board of Directors | 0 companies |