| Revenue | DKK 3,2M | — |
| EBITDA | DKK 3,2M | +7280% |
| Net profit | DKK 3,4M | +357% |
| Total assets | DKK 109,7M | +4% |
| Equity | DKK 102,9M | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.937 | -2.609 | -2.035 | -3.685 | -7 | 10.261 | — | — | — | — | — | — | — | 3.161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.946 | -2.635 | 2.059 | 3.716 | -7 | 10.257 | 7.475 | 10.395 | 9.109 | 14.183 | 12.625 | 4.984 | -44 | 3.161 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.946 | -2.635 | 2.059 | 3.716 | -7 | 10.257 | 7.475 | 10.395 | 9.109 | 14.183 | 12.625 | 4.984 | -44 | 3.161 |
| Net financials | -487 | -330 | -310 | 287 | 7.150 | 1.737 | 9.203 | 10.198 | 9.310 | 14.961 | 12.968 | 6.489 | 873 | 3.431 |
| Profit before tax | -4.432 | -2.419 | 1.750 | 4.003 | 7.143 | 11.994 | 9.198 | 10.189 | 9.304 | 14.954 | 12.951 | 6.461 | 855 | 3.407 |
| Tax | -128 | 62 | 29 | 276 | 366 | -228 | -567 | -113 | 7 | -0 | 153 | 8 | 112 | 13 |
| Net profit | -4.304 | -2.481 | 1.721 | 3.726 | 6.778 | 12.221 | 9.765 | 10.302 | 9.297 | 14.954 | 12.799 | 6.453 | 743 | 3.394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.770 | 22.436 | 24.507 | 27.474 | 33.442 | 43.903 | 52.288 | 63.368 | 71.401 | 84.073 | 96.527 | 102.206 | 105.072 | 109.746 |
| Equity | 14.011 | 16.492 | 18.212 | 21.214 | 27.866 | 39.963 | 49.478 | 59.405 | 67.202 | 81.656 | 93.455 | 99.408 | 99.652 | 102.872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 |
| Short-term debt | 5.759 | -5.944 | 6.294 | 6.260 | 5.576 | 3.940 | 2.810 | 3.963 | 4.198 | 2.416 | 3.072 | 2.798 | 5.420 | 6.863 |
| Total debt | 5.759 | -5.944 | 6.294 | 6.260 | 5.576 | 3.940 | 2.810 | 3.963 | 4.198 | 2.416 | 3.072 | 2.798 | 5.420 | 6.874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Egon Rasmussen | Audit | 0 companies |
| Pia Ingemann Rasmussen | Chairman | 0 companies |