| Revenue | DKK 706K | +67% |
| EBITDA | DKK 305K | +86% |
| Net profit | DKK 114K | +202% |
| Total assets | DKK 1,5M | +17% |
| Equity | DKK 439K | +35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 99 | -246 | -154 | -49 | -19 | -41 | -2 | 104 | 190 | 263 | 337 | 424 | 706 |
| Staff expenses | -58 | -50 | -3 | -5 | -5 | -6 | -6 | -7 | -7 | -16 | -15 | -16 | -259 | -401 |
| EBITDA | 32 | -4 | -300 | -212 | -55 | -25 | -47 | -9 | 97 | 174 | 248 | 321 | 165 | 305 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -55 | -70 | -50 | -44 | -37 | -47 | -49 | -93 | -113 | -124 |
| EBIT | 32 | -4 | -300 | -212 | -110 | -95 | -97 | -53 | 59 | 127 | 199 | 228 | 52 | 182 |
| Net financials | -8 | -9 | -11 | -23 | -14 | -10 | -7 | -7 | -8 | -7 | -11 | -27 | -26 | -27 |
| Profit before tax | 24 | -13 | -311 | -235 | -124 | -105 | -104 | -61 | 52 | 120 | 188 | 201 | 26 | 154 |
| Tax | 6 | -15 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | 41 |
| Net profit | 18 | 2 | -293 | -235 | -124 | -105 | -104 | -61 | 52 | 120 | 188 | 201 | 38 | 114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 842 | 785 | 710 | 714 | 612 | 574 | 488 | 457 | 580 | 524 | 701 | 1.270 | 1.266 | 1.475 |
| Equity | — | 648 | 354 | 119 | -4 | -109 | -213 | -273 | -222 | -102 | 87 | 288 | 325 | 439 |
| Long-term debt | 99 | 80 | 66 | 81 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 229 | 288 |
| Short-term debt | 115 | 115 | 290 | 514 | 556 | 683 | 701 | 730 | 802 | 626 | 614 | 683 | 712 | 720 |
| Total debt | 214 | 194 | 355 | 595 | 616 | 683 | 701 | 730 | 802 | 626 | 614 | 982 | 941 | 1.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2005 | — | — |
RN Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Rita Nanny Andersen | Founder | 0 companies |