| Revenue | DKK -1,2M | +14299% |
| EBITDA | DKK -1,2M | -14299% |
| Net profit | DKK 821K | -47% |
| Total assets | DKK 47,5M | -10% |
| Equity | DKK 36,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -12 | -34 | -9 | -7 | -6 | -7 | -7 | -7 | -7 | -8 | -8 | -1.152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -9 | -12 | -213 | -269 | -358 | -443 | -532 | -577 | -7 | -7 | -8 | -8 | -1.152 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -9 | -12 | -213 | -269 | -358 | -443 | -532 | -577 | -7 | -7 | -8 | -8 | -1.152 |
| Net financials | 2.256 | 1.777 | 999 | 2.674 | 2.826 | 3.670 | 3.645 | 1.665 | 3.783 | 5.445 | 441 | 3.697 | 1.536 | 1.862 |
| Profit before tax | 2.248 | 1.768 | 987 | 2.461 | 2.557 | 3.312 | 3.202 | 1.133 | 3.207 | 5.438 | 434 | 3.689 | 1.528 | 710 |
| Tax | 724 | 599 | 37 | 39 | 55 | 76 | 94 | 113 | 96 | 68 | 26 | -35 | -27 | -111 |
| Net profit | 1.524 | 1.169 | 950 | 2.422 | 2.502 | 3.236 | 3.108 | 1.020 | 3.110 | 5.370 | 407 | 3.724 | 1.555 | 821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.775 | 9.853 | 10.727 | 13.052 | 15.467 | 18.620 | 21.640 | 22.569 | 58.123 | 59.515 | 56.227 | 52.712 | 52.846 | 47.542 |
| Equity | 8.657 | 9.730 | 10.581 | 13.004 | 15.406 | 18.541 | 21.545 | 22.459 | 25.461 | 30.721 | 31.015 | 34.625 | 36.061 | 36.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.099 | 19.692 | 20.589 | 10.285 | 9.311 | 6.184 |
| Short-term debt | 118 | 123 | 146 | 48 | 61 | 79 | 95 | 110 | 5.563 | 9.102 | 4.623 | 7.802 | 7.474 | 4.598 |
| Total debt | 118 | 123 | 146 | 48 | 61 | 79 | 95 | 110 | 32.662 | 28.794 | 25.212 | 18.087 | 16.785 | 10.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UP Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2024 | |
| Individual | 25.0% | 0.0% | 2024 | |
| Individual | 25.0% | 0.0% | 2024 | |
| Individual | 10.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Peter Simonsen | Audit | 0 companies |
| Louise Rason Broby Petersen | Board of Directors | 0 companies |