| Revenue | DKK -9K | — |
| EBITDA | DKK -9K | +43% |
| Net profit | DKK 33K | -73% |
| Total assets | DKK 1,4M | +3% |
| Equity | DKK 1,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 6 | — | — | — | — | — | — | — | — | — | — | — | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 6 | 6 | 0 | -7 | -11 | -6 | -6 | -7 | -7 | -17 | -16 | -15 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 6 | 6 | 0 | -7 | -11 | -6 | -6 | -7 | -7 | -17 | -16 | -15 | -9 |
| Net financials | 47 | 244 | -66 | 0 | -71 | -69 | -584 | -14 | -54 | 158 | -35 | -22 | 137 | 41 |
| Profit before tax | 42 | 266 | -61 | 0 | -78 | 6 | -571 | 5 | -60 | 152 | -51 | -38 | 122 | 33 |
| Tax | 7 | -21 | -13 | -0 | -0 | -0 | 3 | 3 | -0 | 18 | -0 | -0 | -0 | -0 |
| Net profit | 35 | 286 | -48 | 0 | -78 | 6 | -573 | 2 | -60 | 134 | -51 | -38 | 122 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.152 | 2.785 | 2.786 | 0 | 2.775 | 2.552 | 1.879 | 1.962 | 1.762 | 1.928 | 1.476 | 1.459 | 1.331 | 1.376 |
| Equity | 3.045 | 2.662 | 2.611 | 0 | 2.498 | 2.402 | 1.725 | 1.622 | 1.453 | 1.477 | 1.313 | 1.160 | 1.164 | 1.135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 107 | -123 | -175 | 0 | 277 | 150 | 154 | 340 | 308 | 451 | 164 | 299 | 167 | 240 |
| Total debt | 107 | -123 | -175 | 0 | 277 | 150 | 154 | 340 | 308 | 451 | 164 | 299 | 167 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA | Founder | 2000 | — | — |
MB Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Christian Adelhardt Simonsen | Founder | 0 companies |
| Michala Beathe Roepstorff | Unofficial title | 0 companies |