| Revenue | DKK -159K | +279% |
| EBITDA | DKK -292K | +16% |
| Net profit | DKK -393K | -108% |
| Total assets | DKK 55M | -2% |
| Equity | DKK 54,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -58 | -40 | -44 | -102 | -122 | -100 | -81 | -118 | -121 | -182 | -131 | -42 | -159 |
| Staff expenses | -0 | -0 | -0 | -39 | -238 | -243 | -248 | -258 | -267 | -276 | -282 | -282 | -307 | -133 |
| EBITDA | -31 | -58 | -40 | -83 | -339 | -365 | -347 | -340 | -385 | -397 | -464 | -413 | -348 | -292 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -60 | -60 | -60 | -60 | -55 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | -58 | -40 | -88 | -399 | -425 | -407 | -400 | -440 | -397 | -464 | -413 | -348 | -292 |
| Net financials | 1.701 | 3.900 | 1.469 | 6.221 | -693 | 4.279 | 1.104 | 3.829 | -70 | 11.234 | -1.894 | -2.030 | 5.696 | -11 |
| Profit before tax | 1.670 | 3.842 | 1.430 | 6.133 | -1.092 | 3.854 | 697 | 3.429 | -510 | 10.836 | -2.358 | -2.444 | 5.348 | -304 |
| Tax | 248 | 545 | 605 | 314 | -370 | 1.017 | 93 | 662 | -4 | 2.061 | -518 | -0 | 657 | 89 |
| Net profit | 1.423 | 3.297 | 824 | 5.819 | -722 | 2.838 | 605 | 2.767 | -506 | 8.775 | -1.840 | -2.444 | 4.691 | -393 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.731 | 45.034 | 45.639 | 51.594 | 49.382 | 51.954 | 51.662 | 54.240 | 52.211 | 59.669 | 55.647 | 52.707 | 55.899 | 54.995 |
| Equity | 41.514 | 44.512 | 45.036 | 50.555 | 49.332 | 51.670 | 51.599 | 53.866 | 52.160 | 57.935 | 55.595 | 52.652 | 55.843 | 54.950 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 217 | 522 | 604 | 1.021 | 50 | 267 | 50 | 369 | 51 | 1.733 | 52 | 55 | 57 | 45 |
| Total debt | 217 | 522 | 604 | 1.021 | 50 | 267 | 50 | 369 | 51 | 1.733 | 52 | 55 | 57 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2015 | — | — |
JF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Willum Nielsen | Management | 0 companies |
| Jørgen Frank Schmidt | Management | 0 companies |