| Revenue | DKK -21K | +7% |
| EBITDA | DKK -21K | -7% |
| Net profit | DKK -3,7M | -295% |
| Total assets | DKK 19,7M | -17% |
| Equity | DKK 19,5M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -21 | -17 | — | -10 | -10 | -15 | -15 | -15 | 0 | -16 | -19 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -21 | -17 | -11 | -10 | -10 | -15 | -15 | -15 | -16 | -16 | -19 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -21 | -17 | -11 | -10 | -10 | -15 | -15 | -15 | -16 | -16 | -19 | -21 |
| Net financials | 2.786 | 953 | 580 | 1.017 | 2.322 | 1.711 | 298 | 672 | 4.182 | 7.133 | 1.654 | 1.905 | -3.663 |
| Profit before tax | 2.770 | 933 | 563 | 1.007 | 2.312 | 1.701 | 283 | 657 | 4.167 | 7.117 | 1.638 | 1.886 | -3.684 |
| Tax | -4 | -5 | -4 | -3 | -2 | -2 | -4 | -4 | -4 | -5 | -5 | -4 | -4 |
| Net profit | 2.774 | 938 | 568 | 1.009 | 2.314 | 1.703 | 287 | 661 | 4.170 | 7.121 | 1.642 | 1.890 | -3.680 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.924 | 6.706 | 6.666 | 7.399 | 9.437 | 10.602 | 10.096 | 10.471 | 14.355 | 21.190 | 22.261 | 23.750 | 19.671 |
| Equity | 5.557 | 5.870 | 6.258 | 6.982 | 9.010 | 10.428 | 9.929 | 10.304 | 14.188 | 21.023 | 22.094 | 23.584 | 19.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 367 | 837 | 407 | 417 | 427 | 175 | 167 | 167 | 167 | 167 | 167 | 167 | 167 |
| Total debt | 367 | 837 | 407 | 417 | 427 | 175 | 167 | 167 | 167 | 167 | 167 | 167 | 167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2000 | — | — |
AJ Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VX 30.227 ApS | Company | 50.0% | 50.0% | 2000 |
VX 30.228 ApS | Company | 33.3% | 33.3% | 2000 |
| Individual | 5.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Gregory Martini Stone | Management | 0 companies |
| August Jes Jørgensen | Management | 0 companies |
| Joseph Thomas Hierro-Grosse | Board of Directors | 0 companies |
| Helle Vang Andersen | Board of Directors | 0 companies |
| Jan Friis Kamper | Board of Directors | 0 companies |