| Revenue | DKK -142K | +725% |
| EBITDA | DKK -142K | -725% |
| Net profit | DKK -131K | -109% |
| Total assets | DKK 25,5M | -7% |
| Equity | DKK 9,4M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -15 | -14 | -9 | -85 | -37 | -16 | -120 | -17 | -17 | -142 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -13 | -11 | -15 | 885 | -14 | -9 | -285 | -37 | -16 | -120 | -17 | -17 | -142 |
| Depreciation & amort. | 80 | -80 | -80 | -33 | -33 | -33 | -33 | -33 | -33 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | -92 | -91 | -47 | 852 | -46 | -41 | -318 | -70 | -16 | -120 | -17 | -17 | -142 |
| Net financials | 723 | 76 | 239 | -15 | 895 | 658 | 764 | 846 | 1.293 | 2.261 | 1.285 | 900 | 1.984 | 1 |
| Profit before tax | 617 | -17 | 149 | -63 | 871 | 612 | 723 | 529 | 1.223 | 2.245 | 1.166 | 883 | 1.492 | -130 |
| Tax | 1 | 28 | 38 | 1 | 11 | -10 | 27 | -70 | -15 | -4 | -4 | 58 | -1 | 0 |
| Net profit | 615 | -44 | 110 | -63 | 859 | 622 | 696 | 599 | 1.238 | 2.249 | 1.170 | 825 | 1.492 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.539 | 2.424 | 2.558 | 2.246 | 2.700 | 2.694 | 2.815 | 3.555 | 7.046 | 10.006 | 9.213 | 25.849 | 27.401 | 25.499 |
| Equity | 2.459 | 2.414 | 2.525 | 586 | 1.446 | 2.067 | 2.763 | 3.362 | 4.600 | 6.849 | 7.829 | 8.459 | 9.761 | 9.406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 10 | 33 | 1.659 | 1.255 | 627 | 51 | 193 | 2.446 | 3.157 | 1.383 | 17.390 | 17.640 | 16.093 |
| Total debt | 80 | 10 | 33 | 1.659 | 1.255 | 627 | 51 | 193 | 2.446 | 3.157 | 1.383 | 17.390 | 17.640 | 16.093 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 10.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørgensen Baes | Audit | 0 companies |
| Lars Olsen | Board of Directors | 0 companies |
| Mette Lautrup Esmann | Board of Directors | 0 companies |
| Philip Søren Thorsen | Board of Directors | 0 companies |
| Vibeke Esmann | Board of Directors | 0 companies |
| Anders Wilhelm Sandberg | Board of Directors | 0 companies |
| Øjvind Hulgaard | Board of Directors | 0 companies |