| Revenue | DKK -64K | +10% |
| EBITDA | DKK -64K | -10% |
| Net profit | DKK 78K | -79% |
| Total assets | DKK 4,4M | -2% |
| Equity | DKK 4M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -229 | -173 | -158 | -84 | -95 | -67 | -57 | -22 | -50 | -76 | -52 | -59 | -64 |
| Staff expenses | -72 | -73 | -74 | -75 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -125 | -302 | -247 | -233 | -104 | -98 | -67 | -57 | -22 | -50 | -76 | -52 | -59 | -64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -42 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -125 | -302 | -247 | -233 | -146 | -132 | -67 | -57 | -22 | -50 | -76 | -52 | -59 | -64 |
| Net financials | 902 | 433 | 388 | 16 | 313 | 298 | 209 | 117 | 320 | 829 | -755 | 147 | 422 | 142 |
| Profit before tax | 776 | 131 | 141 | -217 | 167 | 166 | 141 | 60 | 298 | 779 | -831 | 95 | 364 | 78 |
| Tax | 210 | -32 | 35 | -48 | 36 | 40 | 31 | 13 | 62 | 166 | 10 | 9 | -14 | 0 |
| Net profit | 567 | 163 | 107 | -169 | 131 | 126 | 110 | 47 | 236 | 612 | -841 | 86 | 378 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.461 | 8.471 | 7.905 | 7.131 | 6.670 | 6.410 | 5.714 | 5.470 | 5.416 | 6.084 | 5.148 | 4.381 | 4.510 | 4.424 |
| Equity | 9.306 | 8.157 | 7.864 | 7.095 | 6.625 | 6.351 | 4.962 | 5.008 | 5.244 | 5.857 | 4.961 | 3.547 | 3.925 | 4.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 155 | 313 | 41 | 36 | 45 | 59 | 753 | 461 | 171 | 227 | 187 | 834 | 585 | 421 |
| Total debt | 155 | 313 | 41 | 36 | 45 | 59 | 753 | 461 | 171 | 227 | 187 | 834 | 585 | 421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
P | Audit | 1999 | — | — |
| Audit | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Mette Mølgaard | Board of Directors | 0 companies |