| Revenue | DKK 37K | -60% |
| EBITDA | DKK 32K | +120% |
| Net profit | DKK 32K | +170% |
| Total assets | DKK 258K | +35% |
| Equity | DKK -327K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 217 | 303 | 620 | 573 | 494 | 413 | 472 | 456 | 421 | 79 | 68 | 91 | 37 |
| Staff expenses | -0 | -0 | -0 | -0 | -186 | -112 | -124 | -124 | -124 | -4 | -81 | -72 | -77 | -5 |
| EBITDA | -43 | -57 | -102 | 134 | -30 | 41 | 53 | 28 | 28 | 72 | 14 | -4 | 14 | 32 |
| Depreciation & amort. | -27 | -24 | -15 | -11 | -8 | -40 | -22 | -17 | -48 | -36 | 8 | -0 | -0 | -0 |
| EBIT | -70 | -80 | -117 | 123 | -38 | 1 | 31 | 11 | -20 | 37 | 6 | -4 | 14 | 32 |
| Net financials | -12 | -22 | 0 | -5 | -5 | -7 | -10 | -3 | -4 | -4 | -3 | -6 | -3 | -0 |
| Profit before tax | -83 | -102 | -117 | 118 | -43 | -5 | 21 | 8 | -24 | 33 | 3 | -10 | 12 | 32 |
| Tax | -0 | -0 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -83 | -102 | -123 | 118 | -43 | -5 | 21 | 8 | -24 | 33 | 3 | -10 | 12 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 536 | 524 | 483 | 312 | 299 | 422 | 291 | 288 | 226 | 365 | 142 | 138 | 191 | 258 |
| Equity | -245 | -347 | -470 | -352 | -395 | -401 | -380 | -372 | -396 | -363 | -360 | -370 | -358 | -327 |
| Long-term debt | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 694 | 872 | 954 | 664 | 694 | 823 | 670 | 660 | 622 | 728 | 502 | 509 | 550 | 585 |
| Total debt | 781 | 872 | 954 | 664 | 694 | 823 | 670 | 660 | 622 | 728 | 502 | 509 | 550 | 585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH | Audit | 2003 | — | — |
BJ Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Helbæk Andreasen | Audit | 0 companies |
| Benny Jensen | Audit | 0 companies |
| Bjarne Steen Holmbom | Chairman | 0 companies |
| Charlotte D Parks | Chairman | 0 companies |
| Charlotte Bidstrup Knudsen | Board of Directors | 0 companies |
| Henrik Trepka | Board of Directors | 0 companies |
| Sam Petersen Frederiksen | Board of Directors | 0 companies |