| Revenue | DKK -1,2M | +40% |
| EBITDA | DKK -1,2M | -40% |
| Net profit | DKK 28,8M | -9% |
| Total assets | DKK 229,7M | +8% |
| Equity | DKK 228,3M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -18 | -72 | -429 | -157 | -285 | -357 | -474 | -566 | -686 | -567 | -444 | -843 | -1.177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -18 | -72 | -429 | -157 | -285 | -357 | -474 | -566 | -686 | -567 | -444 | -843 | -1.177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -18 | -72 | -429 | -157 | -285 | -357 | -474 | -566 | -686 | -567 | -444 | -843 | -1.177 |
| Net financials | 3.807 | 8.104 | 8.831 | 21.277 | 2.767 | 15.171 | 9.092 | 5.678 | 9.577 | 35.256 | 13.958 | 17.285 | 36.848 | 32.839 |
| Profit before tax | 3.807 | 8.086 | 8.759 | 20.848 | 2.609 | 14.886 | 8.735 | 5.204 | 9.011 | 34.570 | 13.391 | 16.840 | 36.005 | 31.663 |
| Tax | 649 | 1.487 | 1.156 | 2.931 | -914 | 1.863 | 961 | 319 | 184 | 4.802 | -524 | 165 | 4.218 | 2.895 |
| Net profit | 3.158 | 6.599 | 7.602 | 17.917 | 3.523 | 13.024 | 7.773 | 4.885 | 8.827 | 29.768 | 13.916 | 16.676 | 31.787 | 28.768 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.868 | 117.344 | 118.125 | 157.116 | 143.875 | 157.582 | 158.094 | 154.021 | 162.895 | 188.571 | 186.937 | 193.493 | 212.457 | 229.710 |
| Equity | 102.861 | 109.060 | 116.039 | 132.241 | 132.765 | 144.736 | 142.156 | 142.803 | 141.750 | 166.810 | 175.419 | 187.140 | 209.112 | 228.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 8.284 | 2.086 | 24.875 | 11.111 | 12.846 | 15.937 | 11.218 | 21.145 | 21.761 | 11.518 | 6.353 | 3.345 | 1.397 |
| Total debt | 6 | 8.284 | 2.086 | 24.875 | 11.111 | 12.846 | 15.937 | 11.218 | 21.145 | 21.761 | 11.518 | 6.353 | 3.345 | 1.397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Henriksen | Audit | 0 companies |
| Erik Justesen | Board of Directors | 0 companies |