| Revenue | DKK -83K | -25% |
| EBITDA | DKK -83K | +25% |
| Net profit | DKK 2,4M | +185% |
| Total assets | DKK 30,7M | +3% |
| Equity | DKK 29,8M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -14 | -18 | -19 | -20 | -19 | -21 | -20 | -16 | -16 | -22 | -229 | -110 | -83 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -14 | -18 | -19 | -20 | -19 | -21 | -20 | -16 | -16 | -22 | -229 | -110 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -14 | -18 | -19 | -20 | -19 | -21 | -20 | -16 | -16 | -22 | -229 | -110 | -83 |
| Net financials | 702 | 362 | 255 | 799 | 791 | 562 | 1.122 | 15 | 749 | 3.161 | 2.418 | 16.654 | 1.173 | 2.894 |
| Profit before tax | 690 | 348 | 236 | 780 | 771 | 543 | 1.101 | -5 | 733 | 3.145 | 2.396 | 16.489 | 1.062 | 2.810 |
| Tax | 21 | 19 | 24 | 6 | 4 | -2 | 0 | 5 | -7 | -7 | -45 | -17 | 220 | 413 |
| Net profit | 669 | 329 | 213 | 775 | 767 | 544 | 1.101 | -10 | 740 | 3.152 | 2.441 | 16.506 | 843 | 2.397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.966 | 9.012 | 9.214 | 9.809 | 10.700 | 9.106 | 10.333 | 9.924 | 10.409 | 13.791 | 16.080 | 30.919 | 29.821 | 30.714 |
| Equity | 8.966 | 9.008 | 9.120 | 9.795 | 10.162 | 8.856 | 9.958 | 9.748 | 10.080 | 13.231 | 15.088 | 29.544 | 29.387 | 29.784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 4 | 93 | 14 | 537 | 249 | 375 | 176 | 329 | 560 | 992 | 1.374 | 434 | 930 |
| Total debt | 0 | 4 | 93 | 14 | 537 | 249 | 375 | 176 | 329 | 560 | 992 | 1.374 | 434 | 930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Audit | 0 companies |
| Susie Gadd | Board of Directors | 0 companies |
| Jørgen Andersen | Board of Directors | 0 companies |
| Klaus Elkjær Rasmussen | Board of Directors | 0 companies |
| Pernille Tina Gadd | Board of Directors | 0 companies |