| Revenue | DKK -55K | +16% |
| EBITDA | DKK -525K | -1019% |
| Net profit | DKK 265K | -77% |
| Total assets | DKK 14,5M | +1% |
| Equity | DKK 14,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 21 | 22 | 14 | 15 | 18 | -11 | 2 | -12 | -11 | -21 | -39 | -47 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -471 |
| EBITDA | 28 | 21 | 22 | 14 | 15 | 18 | -11 | 2 | -12 | -11 | -21 | -39 | -47 | -525 |
| Depreciation & amort. | -20 | -15 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 6 | 17 | 9 | 10 | 13 | -11 | 2 | -12 | -11 | -21 | -39 | -47 | -525 |
| Net financials | 243 | 386 | 606 | 487 | 280 | 307 | -330 | 930 | 276 | 1.225 | -486 | 1.721 | 1.406 | 831 |
| Profit before tax | 251 | 392 | 622 | 495 | 289 | 320 | -342 | 932 | 263 | 1.213 | -508 | 1.682 | 1.359 | 306 |
| Tax | 54 | 75 | 116 | 105 | 63 | 54 | -100 | 159 | 9 | 217 | -203 | 177 | 223 | 41 |
| Net profit | 197 | 316 | 506 | 390 | 226 | 266 | -242 | 773 | 254 | 997 | -304 | 1.505 | 1.137 | 265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.482 | 6.641 | 7.050 | 7.340 | 7.470 | 7.651 | 7.351 | 11.386 | 11.523 | 12.607 | 12.259 | 13.520 | 14.397 | 14.547 |
| Equity | 6.311 | 6.531 | 6.939 | 7.329 | 7.455 | 7.646 | 7.344 | 11.379 | 11.523 | 12.407 | 11.988 | 13.375 | 14.390 | 14.520 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 109 | 110 | 10 | 13 | 5 | 7 | 6 | 0 | 200 | 271 | 145 | 8 | 27 |
| Total debt | 168 | 109 | 110 | 10 | 13 | 5 | 7 | 6 | 0 | 200 | 271 | 145 | 8 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |
| Jan Stig Henriksen | Board of Directors | 0 companies |
| Kate Susanne Sørensen | Chairman | 0 companies |
| Sarah Ingelise Erschens | Board of Directors | 0 companies |
| Christian Petri | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |