| Revenue | DKK -80K | +8% |
| EBITDA | DKK -80K | -8% |
| Net profit | DKK 437K | -65% |
| Total assets | DKK 11,6M | -3% |
| Equity | DKK 11,5M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -6 | -6 | -8 | -18 | -11 | -11 | -11 | -9 | -12 | -10 | -65 | -74 | -80 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -6 | -6 | -8 | -18 | -11 | -11 | -11 | -9 | -12 | -10 | -65 | -74 | -80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -6 | -6 | -8 | -18 | -11 | -11 | -11 | -9 | -12 | -10 | -65 | -74 | -80 |
| Net financials | 291 | 10 | 90 | 619 | 933 | 1.431 | 363 | 92 | 206 | -392 | 4.879 | 1.325 | 1.659 | 642 |
| Profit before tax | 277 | 4 | 84 | 611 | 915 | 1.420 | 352 | 81 | 197 | -404 | 4.869 | 1.260 | 1.585 | 562 |
| Tax | 16 | -0 | 5 | -0 | -4 | 225 | 12 | 0 | -0 | -0 | 1 | 223 | 348 | 124 |
| Net profit | 261 | 4 | 79 | 611 | 919 | 1.195 | 340 | 81 | 197 | -404 | 4.867 | 1.038 | 1.237 | 437 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.787 | 3.763 | 3.524 | 4.136 | 4.853 | 6.073 | 6.094 | 6.104 | 6.141 | 5.624 | 10.378 | 11.028 | 11.957 | 11.614 |
| Equity | 3.733 | 3.641 | 3.520 | 4.030 | 4.848 | 5.843 | 6.077 | 6.050 | 6.136 | 5.619 | 10.372 | 10.792 | 11.607 | 11.544 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 122 | 5 | 106 | 5 | 230 | 17 | 54 | 5 | 5 | 6 | 236 | 350 | 70 |
| Total debt | 54 | 122 | 5 | 106 | 5 | 230 | 17 | 54 | 5 | 5 | 6 | 236 | 350 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Ejlif Nielsen og Tommy Larsen | Audit | 0 companies |
| Holger Thuesen | Board of Directors | 0 companies |
| Lise Hammer Thuesen | Board of Directors | 0 companies |