| Revenue | DKK -27K | -23% |
| EBITDA | DKK -27K | +42% |
| Net profit | DKK 2,6M | -11% |
| Total assets | DKK 45,4M | +3% |
| Equity | DKK 45M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | -24 | -37 | -26 | -26 | -29 | -33 | -24 | -21 | -28 | -32 | -36 | -35 | -27 |
| Staff expenses | -0 | -36 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -60 | -37 | -26 | -26 | -34 | -33 | -37 | -23 | -33 | -41 | -47 | -46 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -60 | -37 | -26 | -26 | -34 | -33 | -37 | -23 | -33 | -41 | -47 | -46 | -27 |
| Net financials | 1.888 | 5.490 | 3.354 | 3.884 | 2.542 | 3.921 | 4.678 | 3.999 | 3.746 | 7.008 | 650 | -347 | 3.529 | 2.827 |
| Profit before tax | 1.850 | 5.430 | 3.318 | 3.858 | 2.515 | 3.891 | 4.645 | 3.974 | 3.725 | 6.980 | 618 | -384 | 3.494 | 2.800 |
| Tax | 35 | 793 | 99 | 127 | 57 | 235 | -387 | 111 | 129 | 67 | 37 | 165 | 576 | 224 |
| Net profit | 1.815 | 4.637 | 3.219 | 3.731 | 2.458 | 3.652 | 5.033 | 3.850 | 3.594 | 6.908 | 573 | -560 | 2.907 | 2.576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.436 | 23.274 | 25.403 | 27.275 | 26.299 | 28.858 | 32.449 | 35.136 | 38.016 | 45.912 | 44.662 | 42.763 | 44.140 | 45.353 |
| Equity | 18.620 | 21.757 | 23.476 | 27.206 | 25.915 | 28.567 | 32.200 | 35.050 | 37.644 | 43.552 | 43.125 | 41.565 | 43.471 | 45.047 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 816 | 1.517 | 1.927 | 68 | 384 | 291 | 249 | 86 | 372 | 2.360 | 1.537 | 1.198 | 668 | 306 |
| Total debt | 816 | 1.517 | 1.927 | 68 | 384 | 291 | 249 | 86 | 372 | 2.360 | 1.537 | 1.198 | 668 | 306 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Sønderup | Audit | 0 companies |
| Nina Kjær Rasmussen | Board of Directors | 0 companies |