| Revenue | DKK -28K | -48% |
| EBITDA | DKK -28K | +48% |
| Net profit | DKK 17,3M | +52% |
| Total assets | DKK 409M | +1% |
| Equity | DKK 393,9M | +1% |
| Employees | 1 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -182 | -274 | -197 | -308 | -237 | -203 | 137 | -84 | -211 | -66 | -65 | -89 | -54 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -291 | -0 | -0 | -0 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -182 | -565 | -197 | -308 | -237 | -203 | 114 | -84 | -211 | -66 | -65 | -89 | -54 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78 | -168 | -168 | -168 | -168 | -126 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -260 | -733 | -365 | -475 | -405 | -329 | 114 | -84 | -211 | -66 | -65 | -89 | -54 | -28 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.123 | 7.125 | 9.548 | 2.466 | -8.902 | -9.120 | 16.488 | 17.159 | -3.578 | 19.299 | 52.451 | 31.969 | 11.341 | 17.172 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | -7.605 | 6.391 | 9.144 | 1.990 | -9.306 | -9.449 | 16.602 | 17.075 | -3.789 | 19.233 | 52.386 | 31.880 | 11.287 | 17.144 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 66 | 63 | 18 | -294 | -106 | 72 | 176 | -331 | -28 | -76 | -101 | -287 | -136 | -163 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | -7.671 | 6.329 | 9.127 | 2.285 | -9.200 | -9.522 | 16.426 | 17.406 | -3.761 | 19.308 | 52.487 | 32.167 | 11.424 | 17.307 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.315 | 70.932 | 84.820 | 81.176 | 109.761 | 119.680 | 124.445 | 135.732 | 107.753 | 127.211 | 364.058 | 398.046 | 405.339 | 408.978 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 59.899 | 63.357 | 73.098 | 73.939 | 64.548 | 56.261 | 74.153 | 89.931 | 85.556 | 106.440 | 347.584 | 381.777 | 388.200 | 393.853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.000 | 1.557 | 1.557 | 1.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.356 | 5.964 | 10.128 | 5.667 | 45.213 | 44.910 | 50.292 | 45.801 | 22.197 | 20.771 | 16.474 | 16.269 | 17.139 | 15.126 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.356 | 7.522 | 11.686 | 7.224 | 45.213 | 44.910 | 50.292 | 45.801 | 22.197 | 20.771 | 16.474 | 16.269 | 17.139 | 15.126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sven Wagner Pedersen | Board of Directors | 0 companies |
| Jens Højmann Hansen | Board of Directors | 0 companies |
| Karina Mundt Holst | Board of Directors | 0 companies |
| Emilie Wagner Pedersen | Board of Directors | 0 companies |