| Revenue | DKK -128K | +56% |
| EBITDA | DKK -520K | -533% |
| Net profit | DKK 2,9M | -1% |
| Total assets | DKK 56,2M | +5% |
| Equity | DKK 56,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | -32 | -17 | -59 | — | -62 | -54 | -51 | -53 | -51 | -55 | -58 | -82 | -128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -5 | -0 | -0 | -0 | -0 | -0 | -392 |
| EBITDA | 64 | -32 | -17 | -59 | -81 | -64 | -56 | -56 | -53 | -51 | -55 | -58 | -82 | -520 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 64 | -32 | -17 | -59 | -81 | -64 | -56 | -56 | -53 | -51 | -55 | -58 | -82 | -520 |
| Net financials | 2.375 | 1.604 | 1.418 | 1.187 | 3.243 | 2.814 | -570 | 5.343 | 106 | 6.318 | 3.069 | 9.168 | 3.801 | 4.204 |
| Profit before tax | 2.439 | 1.572 | 1.401 | 1.127 | 3.162 | 2.750 | -351 | 5.287 | 52 | 6.268 | 3.014 | 9.111 | 3.719 | 3.684 |
| Tax | 370 | 215 | 258 | 31 | 699 | 605 | 138 | 1.169 | 11 | 1.380 | 662 | 2.006 | 818 | 805 |
| Net profit | 2.070 | 1.356 | 1.144 | 1.097 | 2.464 | 2.145 | -489 | 4.118 | 41 | 4.888 | 2.352 | 7.105 | 2.901 | 2.880 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.519 | 26.762 | 27.807 | 28.804 | 31.644 | 33.211 | 32.613 | 37.219 | 36.554 | 41.627 | 43.585 | 50.558 | 53.338 | 56.191 |
| Equity | 25.390 | 26.648 | 27.692 | 28.688 | 31.151 | 33.193 | 32.598 | 36.608 | 36.539 | 41.313 | 43.551 | 50.538 | 53.317 | 56.129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | 113 | 115 | 116 | 492 | 18 | 15 | 611 | 15 | 314 | 35 | 20 | 21 | 62 |
| Total debt | 128 | 113 | 115 | 116 | 492 | 18 | 15 | 611 | 15 | 314 | 35 | 20 | 21 | 62 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Audit | Audit | 1999 | — | — |
FH Founder | Founder | 1999 | — | — |
IT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Mortensen | Audit | 0 companies |
| Finn Harder | Founder | 0 companies |
| Inge Tyrrestrup | Chief Executive Officer | 0 companies |
| Arne Harder | Board of Directors | 0 companies |