| Revenue | DKK 221K | +93% |
| EBITDA | DKK -907K | +30% |
| Net profit | DKK 5,9M | -69% |
| Total assets | DKK 75,9M | -9% |
| Equity | DKK 65,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.642 | 1.452 | 1.396 | 868 | 1.695 | 320 | 3.398 | 11 | 225 | 126 | 248 | 163 | 115 | 221 |
| Staff expenses | -70 | -145 | -262 | -235 | -283 | -240 | -100 | -655 | -675 | -600 | -600 | -604 | -604 | -628 |
| EBITDA | 2.559 | 943 | 506 | 634 | 1.412 | 80 | 3.298 | -644 | -453 | -474 | -352 | -2.259 | -1.289 | -907 |
| Depreciation & amort. | -659 | 245 | -210 | -251 | -267 | -276 | -183 | -157 | -136 | -136 | -1.487 | -549 | -548 | -141 |
| EBIT | 1.900 | 698 | 296 | 383 | 1.145 | -196 | 3.115 | -801 | -589 | -610 | -1.839 | -2.807 | -1.836 | -1.048 |
| Net financials | -431 | 445 | 3.639 | 1.530 | 4.978 | 3.475 | 764 | 2.251 | 2.474 | 1.938 | 11.445 | 18.996 | 20.726 | 6.948 |
| Profit before tax | 1.469 | 1.143 | 3.935 | 1.913 | 6.123 | 3.279 | 3.879 | 1.450 | 1.885 | 1.327 | 9.606 | 16.189 | 18.890 | 5.900 |
| Tax | 154 | 439 | -701 | 604 | 11 | -140 | 833 | -95 | -99 | -112 | 538 | -0 | -0 | -0 |
| Net profit | 1.315 | 704 | 4.636 | 1.309 | 6.112 | 3.419 | 3.046 | 1.545 | 1.983 | 1.439 | 9.067 | 16.189 | 18.890 | 5.900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.163 | 34.525 | 41.648 | 41.093 | 44.326 | 43.574 | 48.893 | 50.410 | 56.154 | 57.679 | 70.197 | 72.186 | 83.290 | 75.894 |
| Equity | 14.237 | 14.845 | 19.382 | 20.591 | 28.813 | 25.994 | 28.682 | 30.462 | 29.111 | 29.835 | 43.490 | 53.479 | 66.072 | 65.930 |
| Long-term debt | 7.824 | 7.543 | 13.361 | 13.767 | 12.966 | 10.962 | 4.399 | 0 | 9.754 | 8.903 | 7.301 | 7.200 | 7.135 | 7.051 |
| Short-term debt | 4.102 | 12.137 | 8.906 | 6.735 | 2.547 | 6.618 | 15.811 | 19.948 | 17.289 | 18.941 | 19.405 | 11.508 | 10.083 | 2.914 |
| Total debt | 11.926 | 19.680 | 22.266 | 20.502 | 15.513 | 17.580 | 20.211 | 19.948 | 27.043 | 27.843 | 26.707 | 18.708 | 17.218 | 9.965 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Nørgaard | Board of Directors | 0 companies |
| Line Sofie Klindt Petersen | Chairman | 0 companies |
| Lene Stegenborg Pedersen | Board of Directors | 0 companies |
| Jørgen Henrik Christensen | Chairman | 0 companies |
| Michael Hammer | Board of Directors | 0 companies |
| Lars Kühnel | Chairman | 0 companies |
| Helle Iversen | Board of Directors | 0 companies |