| Revenue | DKK 180K | +0% |
| EBITDA | DKK 180K | +0% |
| Net profit | DKK 1,1M | +90% |
| Total assets | DKK 16,5M | +31% |
| Equity | DKK 5,6M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 924 | 615 | 463 | 141 | 106 | 147 | 126 | 96 | 120 | 266 | 180 | 227 | 180 | 180 |
| Staff expenses | -0 | -0 | -0 | -50 | -55 | -69 | -85 | -80 | -99 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 779 | 516 | -53 | 91 | 50 | 78 | 41 | 16 | 22 | 266 | 180 | 227 | 180 | 180 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 779 | 516 | -53 | 91 | 50 | 78 | 41 | 16 | 22 | 266 | 180 | 227 | 180 | 180 |
| Net financials | 41 | 86 | 1 | 0 | 0 | 0 | 0 | -1 | -4 | 0 | 96 | 630 | 396 | 915 |
| Profit before tax | 819 | 602 | -51 | 91 | 50 | 78 | 41 | 16 | 18 | 266 | 276 | 857 | 576 | 1.095 |
| Tax | 206 | 181 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 614 | 421 | -51 | 91 | 50 | 78 | 41 | 16 | 18 | 266 | 276 | 857 | 576 | 1.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.506 | 4.424 | 3.511 | 3.329 | 3.318 | 2.925 | 2.910 | 2.774 | 3.281 | 6.880 | 12.237 | 12.892 | 12.584 | 16.537 |
| Equity | 2.335 | 2.756 | 2.705 | 2.795 | 2.846 | 2.923 | 2.865 | 2.772 | 2.679 | 2.833 | 3.109 | 3.966 | 4.541 | 5.636 |
| Long-term debt | 2.062 | 1.598 | 769 | 531 | 475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 70 | 38 | 2 | -3 | 1 | 46 | 2 | 602 | 4.047 | 9.129 | 8.926 | 8.042 | 10.901 |
| Total debt | 2.170 | 1.668 | 807 | 533 | 472 | 1 | 46 | 2 | 602 | 4.047 | 9.129 | 8.926 | 8.042 | 10.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 50.0% | 2008 | |
| Individual | 0.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Toftdahl Pedersen | Audit | 0 companies |
| Jens Michael Sangill Mikkelsen | Board of Directors | 0 companies |
| Christian Skriver Bertelsen | Board of Directors | 0 companies |