| Revenue | DKK 203K | +24% |
| EBITDA | DKK 93K | -33% |
| Net profit | DKK 18K | -87% |
| Total assets | DKK 102K | -53% |
| Equity | DKK 18K | +8150% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 468 | 1.890 | 795 | 803 | 172 | 433 | 872 | 563 | 670 | 775 | 85 | 164 | 203 |
| Staff expenses | -181 | -1.257 | -358 | -180 | -14 | -163 | -528 | -486 | -99 | -601 | -307 | -25 | -110 |
| EBITDA | 286 | 633 | 437 | 623 | 158 | 270 | 344 | -2.371 | 572 | 174 | -223 | 139 | 93 |
| Depreciation & amort. | -6 | -6 | -9 | -37 | -37 | -37 | -37 | -16 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 281 | 627 | 428 | 587 | 121 | 233 | 308 | -2.387 | 572 | 174 | -223 | 139 | 93 |
| Net financials | 7 | 8 | 67 | 43 | -873 | -352 | -4 | 458 | -459 | -99 | -2 | -5 | -55 |
| Profit before tax | 288 | 635 | 495 | 629 | -751 | -119 | 304 | -1.929 | 113 | 75 | -224 | 134 | 38 |
| Tax | -192 | 162 | 128 | -2 | -267 | 52 | 76 | -76 | -4 | -4 | -0 | -0 | 20 |
| Net profit | 523 | 467 | 367 | 631 | -484 | -171 | 227 | -1.852 | 116 | 79 | -224 | 134 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.528 | 4.403 | 3.000 | 3.299 | 2.211 | 2.212 | 2.550 | 665 | 210 | 487 | 188 | 215 | 102 |
| Equity | 3.124 | 3.461 | 1.641 | 2.175 | 1.691 | 1.520 | 1.748 | -105 | 12 | 90 | -134 | -0 | 18 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 405 | 942 | 1.351 | 1.117 | 516 | 692 | 802 | 769 | 198 | 397 | 322 | 216 | 84 |
| Total debt | 405 | 942 | 1.351 | 1.117 | 516 | 692 | 802 | 769 | 198 | 397 | 322 | 216 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Audit | Audit | 1999 | — | — |
AM | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Frandsen | Audit | 0 companies |
| Anne Margrethe Haarløv | Audit | 0 companies |
| Ole Hansen | Board of Directors | 0 companies |
| Dariya Lundholm | Board of Directors | 0 companies |
| Christian Høier | Board of Directors | 0 companies |
| Torben Andersen | Chairman | 0 companies |