| Revenue | DKK 375K | +42% |
| EBITDA | DKK 39K | +165% |
| Net profit | DKK 36K | +155% |
| Total assets | DKK 477K | +27% |
| Equity | DKK -15K | +70% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 423 | 179 | 250 | 199 | 114 | 72 | 464 | 202 | 220 | 325 | 634 | 581 | 265 | 375 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -65 | -18 | 10 | -26 | -30 | -81 | 76 | -1 | -21 | -42 | 86 | -26 | -61 | 39 |
| Depreciation & amort. | -0 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 |
| EBIT | -65 | -22 | 7 | -30 | -34 | -85 | 72 | -5 | -25 | -46 | 82 | -30 | -64 | 36 |
| Net financials | -11 | 1 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | 0 | 0 |
| Profit before tax | -76 | -21 | 6 | -31 | -34 | -86 | 72 | -5 | -25 | -46 | 81 | -30 | -64 | 36 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -77 | -21 | 6 | -31 | -34 | -86 | 72 | -5 | -25 | -46 | 81 | -30 | -64 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 548 | 495 | 467 | 438 | 408 | 371 | 374 | 420 | 383 | 395 | 575 | 454 | 376 | 477 |
| Equity | 131 | 110 | 117 | 86 | 52 | -34 | 38 | 34 | 9 | -37 | 44 | 13 | -51 | -15 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 416 | 385 | 350 | 352 | 356 | 405 | 335 | 386 | 374 | 433 | 531 | 441 | 427 | 493 |
| Total debt | 416 | 385 | 350 | 352 | 356 | 405 | 335 | 386 | 374 | 433 | 531 | 441 | 427 | 493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2002 | — | — |
AH Management | Management | 2002 | — | — |
JS Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Lundqvist | Management | 0 companies |
| Annemette Heller | Management | 0 companies |
| Jeanet Strømmen | Audit | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |