| Revenue | DKK -11K | -8% |
| EBITDA | DKK -11K | +8% |
| Net profit | DKK 1,3M | +499% |
| Total assets | DKK 16,5M | +9% |
| Equity | DKK 16,3M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | -249 | 8 | -0 | -39 | — | -79 | -40 | -21 | -26 | -22 | -13 | -12 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 199 | -51 | -36 | -39 | 0 | -79 | -40 | -21 | -26 | -22 | -13 | -12 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 199 | -51 | -36 | -39 | 0 | -79 | -40 | -21 | -26 | -22 | -13 | -12 | -11 |
| Net financials | 887 | 362 | 541 | 1.201 | -1.218 | 0 | -1.498 | 1.560 | 897 | 3.210 | -1.378 | 1.153 | 198 | 1.545 |
| Profit before tax | 881 | 561 | 490 | 1.165 | -1.256 | 0 | -1.577 | 1.519 | 876 | 3.184 | -1.400 | 1.140 | 186 | 1.534 |
| Tax | 187 | 158 | 118 | 276 | 14 | -0 | 10 | 16 | 22 | 665 | -170 | 232 | -31 | 233 |
| Net profit | 694 | 403 | 371 | 889 | -1.270 | 0 | -1.587 | 1.503 | 854 | 2.519 | -1.230 | 908 | 217 | 1.301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.993 | 16.326 | 14.606 | 15.579 | 12.940 | 0 | 11.693 | 13.113 | 13.909 | 16.935 | 15.204 | 16.081 | 15.117 | 16.485 |
| Equity | 15.251 | 13.493 | 13.769 | 14.559 | 12.311 | 0 | 10.999 | 12.394 | 13.138 | 15.544 | 14.200 | 14.991 | 15.086 | 16.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 742 | 2.833 | 837 | 1.020 | 629 | 0 | 693 | 719 | 771 | 1.390 | 1.004 | 1.090 | 31 | 233 |
| Total debt | 742 | 2.833 | 837 | 1.020 | 629 | 0 | 693 | 719 | 771 | 1.390 | 1.004 | 1.090 | 31 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK | Audit | 1999 | — | — |
PS Founder | Founder | 1999 | — | — |
AJ Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Kirkegård Madsen | Audit | 0 companies |
| Pia Susanne Jensen | Founder | 0 companies |
| Anton Johan Jensen | Founder | 0 companies |
| Rita Elisabeth Madsen | Board of Directors | 0 companies |
| Ole Willy Mandrup Rasmussen | Board of Directors | 0 companies |