| Revenue | DKK -179K | -10% |
| EBITDA | DKK -428K | +4% |
| Net profit | DKK -243K | -274% |
| Total assets | DKK 9,7M | -7% |
| Equity | DKK 9,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -85 | -183 | -267 | -215 | -249 | -207 | -75 | -125 | -61 | 0 | 0 | -198 | -179 |
| Staff expenses | -0 | -0 | -48 | -96 | -137 | -142 | -109 | -0 | -0 | -0 | -0 | -245 | -249 | -249 |
| EBITDA | -45 | -85 | -231 | -335 | -353 | -391 | -299 | -130 | -125 | -61 | -78 | -355 | -447 | -428 |
| Depreciation & amort. | -24 | -26 | -57 | -40 | -19 | -13 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69 | -111 | -287 | -375 | -372 | -404 | -331 | -130 | -125 | -61 | -78 | -355 | -447 | -428 |
| Net financials | 1.322 | 2.993 | 741 | 1.523 | 363 | 2.263 | -599 | 1.239 | 1.334 | 1.633 | -1.287 | 1.554 | 586 | 185 |
| Profit before tax | 1.253 | 2.882 | 454 | 1.148 | -9 | 1.858 | -930 | 1.109 | 1.209 | 1.572 | -1.365 | 1.200 | 140 | -242 |
| Tax | 150 | 166 | 113 | 244 | -19 | 60 | -211 | 235 | 260 | 411 | 0 | -1 | 0 | 0 |
| Net profit | 1.104 | 2.716 | 340 | 904 | 10 | 1.799 | -718 | 873 | 949 | 1.161 | -1.366 | 1.201 | 139 | -243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.975 | 11.712 | 11.443 | 11.134 | 10.208 | 11.812 | 11.035 | 11.464 | 12.411 | 12.724 | 10.210 | 10.663 | 10.441 | 9.722 |
| Equity | 8.951 | 11.417 | 11.307 | 10.861 | 10.171 | 11.770 | 10.996 | 11.370 | 11.780 | 12.341 | 10.175 | 10.576 | 10.385 | 9.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 | 286 | 132 | 272 | 37 | 42 | 38 | 95 | 631 | 383 | 35 | 86 | 55 | 169 |
| Total debt | 19 | 286 | 132 | 272 | 37 | 42 | 38 | 95 | 631 | 383 | 35 | 86 | 55 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2000 | — | — |
PA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Buhl | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Frederik Buhl | Board of Directors | 0 companies |
| Mads Buhl | Board of Directors | 0 companies |