| Revenue | DKK -101K | +139% |
| EBITDA | DKK -101K | -139% |
| Net profit | DKK -2,1M | -108% |
| Total assets | DKK 31,1M | -55% |
| Equity | DKK 30,2M | -51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -58 | -50 | -40 | -44 | -43 | -30 | -21 | -36 | -8 | 64 | -126 | -42 | -101 |
| Staff expenses | -5 | -5 | -5 | -11 | -0 | -5 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -63 | -55 | -50 | -43 | -48 | -35 | -27 | -43 | -8 | 64 | -2.438 | -42 | -101 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -63 | -55 | -50 | -43 | -48 | -35 | -27 | -43 | -8 | 64 | -2.438 | -42 | -101 |
| Net financials | 475 | 341 | 468 | -315 | 317 | 103 | 1.750 | 1.173 | 1.233 | -3.778 | 19.881 | 36 | 26.772 | -1.626 |
| Profit before tax | 431 | 279 | 1.386 | -365 | 274 | 55 | 1.715 | 1.146 | 1.190 | -3.786 | 19.946 | -2.402 | 26.730 | -1.727 |
| Tax | 14 | 22 | 515 | 8 | -0 | -53 | -169 | 71 | -0 | -668 | -1.914 | 5 | 325 | 356 |
| Net profit | 418 | 256 | 871 | -373 | 274 | 108 | 1.884 | 1.075 | 1.190 | -3.118 | 21.860 | -2.407 | 26.405 | -2.083 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.535 | 20.229 | 20.759 | 23.782 | 24.306 | 31.414 | 35.972 | 37.708 | 43.546 | 32.811 | 75.092 | 66.017 | 68.641 | 31.077 |
| Equity | 13.356 | 13.613 | 14.484 | 14.111 | 14.385 | 15.274 | 17.158 | 18.233 | 19.423 | 16.306 | 38.148 | 35.860 | 61.265 | 30.249 |
| Long-term debt | 631 | 835 | 0 | 23 | 0 | 2.241 | 4.641 | 4.695 | 4.725 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.368 | 2.602 | 3.096 | 6.468 | 6.740 | 11.333 | 11.596 | 12.053 | 16.811 | 13.920 | 36.944 | 30.157 | 7.376 | 827 |
| Total debt | 2.999 | 3.437 | 3.096 | 6.491 | 6.740 | 13.574 | 16.237 | 16.748 | 21.537 | 13.920 | 36.944 | 30.157 | 7.376 | 827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Adriansen | Audit | 0 companies |
| Morten Møller Olander | Board of Directors | 0 companies |
| Michael Lynge Pedersen | Board of Directors | 0 companies |
| Benny Ole Grath | Board of Directors | 0 companies |