| Revenue | DKK -465 | — |
| EBITDA | DKK -465 | — |
| Net profit | DKK 1,3M | -15% |
| Total assets | DKK 11,9M | +34% |
| Equity | DKK 9,5M | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 395 | 998 | 1.623 | 81 | 902 | — | -15 | -5 | 8 | 12 | -1 | -6 | 0 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 388 | 986 | 1.602 | 67 | 889 | -27 | -15 | -5 | 8 | 12 | -1 | -6 | 0 | -0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 388 | 986 | 1.602 | 67 | 889 | -27 | -15 | -5 | 8 | 12 | -1 | -6 | 0 | -0 |
| Net financials | -337 | -222 | -250 | -475 | -91 | 670 | -1.810 | 798 | -401 | 763 | 2.089 | 3.068 | 1.953 | 1.645 |
| Profit before tax | 51 | 763 | 1.352 | -408 | 798 | 643 | -1.824 | 793 | -393 | 776 | 2.088 | 3.063 | 1.953 | 1.644 |
| Tax | -10 | 58 | -0 | -151 | 48 | 73 | -398 | 174 | -88 | 88 | 235 | 711 | 440 | 364 |
| Net profit | 61 | 705 | 1.352 | -257 | 750 | 570 | -1.426 | 619 | -305 | 688 | 1.853 | 2.352 | 1.513 | 1.280 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.775 | 6.378 | 7.091 | 7.777 | 9.127 | 12.314 | 11.069 | 13.298 | 8.350 | 11.512 | 10.232 | 10.269 | 8.879 | 11.941 |
| Equity | -1.903 | -1.197 | 155 | -102 | 648 | 1.218 | -208 | 410 | 106 | 793 | 2.646 | 4.998 | 6.511 | 9.524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.678 | 7.576 | 6.936 | 7.879 | 8.479 | 11.096 | 11.278 | 12.888 | 8.245 | 10.719 | 7.586 | 5.271 | 2.369 | 2.417 |
| Total debt | 8.678 | 7.576 | 6.936 | 7.879 | 8.479 | 11.096 | 11.278 | 12.888 | 8.245 | 10.719 | 7.586 | 5.271 | 2.369 | 2.417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Demuth Rasmussen | Audit | 0 companies |
| Hanne Elisabeth Westermann | Board of Directors | 0 companies |
| Carsten Wulff Skovgaard | Board of Directors | 0 companies |