| Revenue | DKK 129K | +43% |
| EBITDA | DKK 395K | +1435% |
| Net profit | DKK 346K | +357% |
| Total assets | DKK 12,5M | -10% |
| Equity | DKK 9,6M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 900 | 399 | 228 | 90 | 129 |
| Staff expenses | -403 | -182 | -121 | -120 | -120 |
| EBITDA | 497 | 196 | 107 | -30 | 395 |
| Depreciation & amort. | -86 | -44 | -16 | -16 | 193 |
| EBIT | 411 | 152 | 91 | -46 | 202 |
| Net financials | 719 | 31 | 169 | -2 | 154 |
| Profit before tax | 1.130 | 183 | 260 | -48 | 356 |
| Tax | 326 | -20 | 61 | 87 | 10 |
| Net profit | 805 | 203 | 199 | -135 | 346 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.721 | 11.381 | 10.894 | 13.922 | 12.513 |
| Equity | 9.504 | 9.707 | 9.788 | 9.353 | 9.572 |
| Long-term debt | 936 | 845 | 818 | 799 | 0 |
| Short-term debt | 2.281 | 829 | 288 | 3.770 | 2.940 |
| Total debt | 3.217 | 1.674 | 1.106 | 4.569 | 2.940 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Audit | 2006 – 2008 | |
P | Audit | 2002 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2002 | |
| Board of Directors | 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2026 | |
| Individual | 50–66.65% | 50–66.65% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Claus Olsen | Board of Directors | 0 companies |
| Hans Peter Andersen | Chairman | 0 companies |
| Evan Herrig | Board of Directors | 0 companies |