| Revenue | DKK 118K | +222% |
| EBITDA | DKK 57K | +298% |
| Net profit | DKK 12K | +136% |
| Total assets | DKK 1,3M | +7% |
| Equity | DKK 1,1M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 602 | 557 | 456 | 289 | 1.102 | 94 | -105 | -53 | 27 | -48 | 37 | 118 |
| Staff expenses | -394 | -363 | -483 | -480 | -419 | -443 | -359 | -99 | -59 | -61 | -61 | -66 | -61 |
| EBITDA | 102 | 239 | 74 | -24 | -130 | 659 | -265 | -205 | -112 | -34 | -110 | -29 | 57 |
| Depreciation & amort. | 258 | -272 | -243 | -172 | -153 | -64 | -53 | -38 | -23 | -28 | -62 | -78 | -117 |
| EBIT | -156 | -33 | -169 | -196 | -283 | 595 | -318 | -242 | -135 | -62 | -171 | -107 | -60 |
| Net financials | 155 | 58 | 131 | 85 | 96 | 67 | -90 | 133 | 19 | 198 | -161 | 74 | 71 |
| Profit before tax | -0 | 26 | 55 | -111 | -186 | 662 | -408 | -109 | -116 | 136 | -333 | -33 | 12 |
| Tax | -0 | -0 | 47 | -21 | -41 | 148 | -92 | 51 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -0 | 26 | 8 | -90 | -145 | 515 | -316 | -160 | -116 | 136 | -333 | -33 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.120 | 4.052 | 3.963 | 2.642 | 2.390 | 3.050 | 2.295 | 2.012 | 1.788 | 1.807 | 1.357 | 1.234 | 1.315 |
| Equity | 2.776 | 2.703 | 2.612 | 2.421 | 2.276 | 2.687 | 2.266 | 1.997 | 1.770 | 1.793 | 1.346 | 1.195 | 1.085 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.344 | 1.349 | 1.351 | 221 | 114 | 324 | 29 | 15 | 18 | 13 | 11 | 39 | 230 |
| Total debt | 1.344 | 1.349 | 1.351 | 221 | 114 | 324 | 29 | 15 | 18 | 13 | 11 | 39 | 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Rudolf Rejndrup | Audit | 0 companies |
| Morten Kjær Jeppesen | Board of Directors | 0 companies |
| Lisbeth Thomsen | Chairman | 0 companies |