| Revenue | DKK -62K | +95% |
| EBITDA | DKK -907K | -8% |
| Net profit | DKK 1,1M | +17% |
| Total assets | DKK 23,5M | -6% |
| Equity | DKK 23,5M | -6% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -62 | -45 | 3 | -32 | -62 |
| Staff expenses | -838 | -1.859 | -1.199 | -629 | -688 |
| EBITDA | -1.056 | -2.089 | -1.359 | -842 | -907 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.056 | -2.089 | -1.359 | -842 | -907 |
| Net financials | 1.109 | 6.848 | -2.025 | 2.018 | 2.281 |
| Profit before tax | 53 | 4.760 | -3.384 | 1.175 | 1.374 |
| Tax | 288 | 130 | -742 | 259 | 302 |
| Net profit | -235 | 4.630 | -2.642 | 917 | 1.072 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.843 | 34.297 | 28.591 | 24.998 | 23.521 |
| Equity | 29.479 | 32.936 | 28.494 | 24.911 | 23.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.364 | 1.361 | 97 | 88 | 38 |
| Total debt | 1.364 | 1.361 | 97 | 88 | 38 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PE Management | Management | 2002 – 2013 |
PI | Audit | 2000 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2013 | |
| Chairman | 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Eriksen | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Marlene Quist Johansen | Board of Directors | 0 companies |
| Niels Quist Johansen | Chairman | 0 companies |