| Revenue | DKK 1M | +16% |
| EBITDA | DKK -360K | +18% |
| Net profit | DKK 7,7M | +3016% |
| Total assets | DKK 13,2M | +30% |
| Equity | DKK 12,8M | +146% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.567 | 1.310 | 875 | 873 | 1.015 |
| Staff expenses | -995 | -1.048 | -1.047 | -1.316 | -1.376 |
| EBITDA | 572 | 262 | -172 | -442 | -360 |
| Depreciation & amort. | -120 | -109 | -142 | -175 | -175 |
| EBIT | 451 | 153 | -314 | -617 | -536 |
| Net financials | -118 | 1.952 | -180 | 309 | 8.127 |
| Profit before tax | 333 | 2.105 | -494 | -308 | 7.591 |
| Tax | 78 | 7 | -108 | -42 | -156 |
| Net profit | 255 | 2.099 | -386 | -266 | 7.747 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.514 | 10.974 | 13.059 | 10.154 | 13.219 |
| Equity | 4.115 | 6.099 | 5.595 | 5.208 | 12.827 |
| Long-term debt | 4.471 | 3.837 | 4.164 | 4.016 | 275 |
| Short-term debt | 603 | 733 | 3.102 | 773 | 117 |
| Total debt | 5.074 | 4.570 | 7.267 | 4.788 | 392 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
KR | Audit | 1999 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1999 | |
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Former (1) | ||
| Board of Directors | 1999 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Rikardt Bendixen | Audit | 0 companies |
| Lya Juulsen | Board of Directors | 0 companies |
| Rasmus Sandvej Juulsen | Board of Directors | 0 companies |
| Louise Sandvej Juulsen | Board of Directors | 0 companies |
| Frits Nielsen | Board of Directors | 0 companies |