| Revenue | DKK -50K | +64% |
| EBITDA | DKK -50K | -64% |
| Net profit | DKK 1,2M | +2% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK 4M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -14 | -21 | -4 | -16 | 129 | 35 | 6 | 23 | -5 | -20 | -65 | -30 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -14 | -21 | -4 | -16 | 129 | 35 | -784 | 23 | -5 | -20 | -390 | -30 | -50 |
| Depreciation & amort. | -0 | -1 | -1 | -6 | -18 | -25 | -25 | -24 | -16 | -29 | -30 | -35 | -28 | -28 |
| EBIT | -14 | -15 | -21 | -10 | -34 | 104 | 10 | -808 | 6 | -34 | -49 | -425 | -58 | -78 |
| Net financials | 46 | 518 | 528 | 507 | 6.887 | 62 | 182 | -14 | 24 | 558 | 1.209 | 1.463 | 1.213 | 1.256 |
| Profit before tax | 31 | 504 | 507 | 497 | 6.853 | 166 | 192 | -822 | 30 | 524 | 1.159 | 1.039 | 1.155 | 1.178 |
| Tax | 8 | 2 | 2 | -1 | 29 | 37 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23 | 502 | 505 | 497 | 6.824 | 130 | 184 | -822 | 30 | 524 | 1.159 | 1.039 | 1.155 | 1.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.244 | 1.276 | 1.413 | 3.116 | 10.717 | 3.393 | 3.410 | 2.270 | 3.778 | 3.740 | 4.793 | 3.439 | 4.239 | 4.134 |
| Equity | 1.229 | 1.271 | 1.406 | 1.743 | 8.516 | 2.668 | 2.552 | 1.093 | 1.068 | 1.536 | 2.395 | 2.633 | 3.488 | 3.966 |
| Long-term debt | 0 | 0 | 0 | 0 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Short-term debt | 16 | 5 | 7 | 1.372 | 2.189 | 715 | 847 | 1.166 | 2.699 | 2.193 | 2.387 | 795 | 740 | 156 |
| Total debt | 16 | 5 | 7 | 1.372 | 2.200 | 726 | 858 | 1.177 | 2.710 | 2.204 | 2.398 | 806 | 751 | 167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Audit | Audit | 2000 | — | — |
PS Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Jensen | Audit | 0 companies |
| Poul Sohl | Founder | 0 companies |