| Revenue | — | — |
| EBITDA | DKK 41K | -69% |
| Net profit | DKK 160K | -58% |
| Total assets | DKK 9,7M | +3% |
| Equity | DKK 9,6M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -434 | 761 | 872 | 710 | 1.192 | 150 | 434 | 1.441 | 24 | 440 | 186 | 134 | 41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -434 | 761 | 872 | 710 | 1.192 | 150 | 434 | 1.441 | 24 | 440 | 186 | 134 | 41 |
| Net financials | -81 | -334 | 864 | 964 | 783 | 1.231 | 197 | 490 | 1.393 | 201 | 138 | 316 | 462 | 203 |
| Profit before tax | -94 | -343 | 853 | 953 | 777 | 1.229 | 188 | 481 | 1.383 | 191 | 128 | 298 | 449 | 189 |
| Tax | 18 | 16 | 20 | 16 | 12 | 8 | 7 | 8 | -15 | 35 | -70 | 21 | 66 | 30 |
| Net profit | -112 | -359 | 833 | 936 | 765 | 1.221 | 182 | 473 | 1.398 | 156 | 198 | 277 | 382 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.508 | 5.128 | 5.708 | 6.450 | 7.254 | 8.397 | 8.268 | 9.504 | 10.265 | 10.430 | 11.047 | 9.221 | 9.382 | 9.706 |
| Equity | 5.143 | 4.688 | 5.423 | 6.359 | 7.024 | 8.144 | 8.222 | 8.590 | 9.880 | 9.926 | 10.011 | 9.088 | 9.150 | 9.556 |
| Long-term debt | 150 | 150 | 150 | 0 | 0 | 0 | 0 | 69 | 301 | 23 | 11 | 49 | 52 | 35 |
| Short-term debt | 215 | 290 | 135 | 91 | 230 | 253 | 45 | 846 | 84 | 482 | 1.024 | 84 | 180 | 115 |
| Total debt | 365 | 440 | 285 | 91 | 230 | 253 | 45 | 915 | 386 | 504 | 1.035 | 133 | 232 | 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2000 | — | — |
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Flemming Koch | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |