| Revenue | DKK -191K | -7% |
| EBITDA | DKK -218K | +6% |
| Net profit | DKK -3,1M | -159% |
| Total assets | DKK 41,9M | -9% |
| Equity | DKK 41,9M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -189 | -71 | -75 | -86 | -79 | -71 | -114 | -67 | -88 | 0 | -194 | -311 | -205 | -191 |
| Staff expenses | -177 | -177 | -177 | -177 | -177 | -177 | -177 | -177 | -177 | -177 | -102 | -27 | -27 | -27 |
| EBITDA | -366 | -248 | -252 | -263 | -256 | -248 | -291 | -244 | -265 | -254 | -311 | -348 | -232 | -218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -366 | -248 | -252 | -263 | -256 | -248 | -291 | -244 | -265 | -254 | -311 | -348 | -232 | -218 |
| Net financials | 131 | 6.421 | 4.047 | 10.805 | -1.999 | 3.968 | 1.569 | 814 | 4.468 | 12.832 | 3.320 | 2.780 | 6.951 | -2.934 |
| Profit before tax | -235 | 6.173 | 3.795 | 10.541 | -2.256 | 3.720 | 1.278 | 569 | 4.203 | 12.577 | 3.024 | 2.442 | 6.719 | -3.152 |
| Tax | 323 | 1.485 | 606 | 2.369 | -0 | 262 | 349 | 69 | 976 | 2.744 | 724 | 532 | 1.474 | -71 |
| Net profit | -558 | 4.689 | 3.189 | 8.173 | -2.256 | 3.458 | 929 | 500 | 3.227 | 9.833 | 2.285 | 1.900 | 5.245 | -3.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.366 | 47.694 | 48.767 | 56.547 | 50.923 | 52.878 | 52.317 | 51.305 | 53.538 | 63.600 | 62.088 | 51.827 | 46.055 | 41.930 |
| Equity | 41.582 | 44.771 | 46.460 | 53.132 | 49.377 | 52.835 | 52.264 | 51.264 | 52.827 | 60.981 | 61.611 | 40.082 | 45.150 | 41.886 |
| Long-term debt | 0 | 0 | 759 | 1.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.784 | 2.923 | 1.549 | 1.542 | 1.547 | 43 | 53 | 42 | 711 | 2.619 | 396 | 11.644 | 797 | 44 |
| Total debt | 1.784 | 2.923 | 2.307 | 3.415 | 1.547 | 43 | 53 | 42 | 711 | 2.619 | 396 | 11.644 | 797 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Founder | Founder | 1998 | — | — |
GL Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Hardy Koch | Founder | 0 companies |
| G L B A/S | Audit | 0 companies |
| Niels Christian Westergaard Bork | Board of Directors | 0 companies |