| Revenue | DKK -185K | — |
| EBITDA | DKK -265K | -102% |
| Net profit | DKK 1,2M | -92% |
| Total assets | DKK 37,5M | +4% |
| Equity | DKK 37,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -18 | -23 | -29 | -27 | -23 | — | — | -185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 |
| EBITDA | -5 | -5 | -6 | -8 | -6 | -7 | -18 | -23 | -29 | -27 | -23 | 4.042 | 13.501 | -265 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -6 | -8 | -6 | -7 | -18 | -23 | -29 | -27 | -23 | 4.042 | 13.501 | -265 |
| Net financials | 11 | 381 | 794 | 1.012 | 1.096 | 2.025 | 1.825 | 2.270 | 2.916 | 3.695 | 2.686 | 4.441 | 14.211 | 1.772 |
| Profit before tax | 6 | 376 | 788 | 1.005 | 1.090 | 2.018 | 1.807 | 2.247 | 2.886 | 3.668 | 2.663 | 4.373 | 14.154 | 1.507 |
| Tax | 6 | 5 | 2 | 3 | 9 | 0 | -14 | 30 | -8 | 18 | -0 | -0 | -28 | 328 |
| Net profit | -0 | 371 | 786 | 1.002 | 1.080 | 2.018 | 1.821 | 2.217 | 2.895 | 3.650 | 2.663 | 4.373 | 14.181 | 1.172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.043 | 4.369 | 4.528 | 5.171 | 6.239 | 8.233 | 9.877 | 11.998 | 11.879 | 14.855 | 17.559 | 21.934 | 36.073 | 37.523 |
| Equity | 3.985 | 3.505 | 4.241 | 5.114 | 6.136 | 8.050 | 9.871 | 11.977 | 11.167 | 14.848 | 17.552 | 21.926 | 36.047 | 37.151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 |
| Short-term debt | 59 | 864 | 287 | 57 | 104 | 183 | 6 | 20 | 712 | 8 | 8 | 8 | 26 | 106 |
| Total debt | 59 | 864 | 287 | 57 | 104 | 183 | 6 | 20 | 712 | 8 | 8 | 8 | 26 | 372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GO | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Overgaard Ovesen | Audit | 0 companies |
| Karen Nielsen | Board of Directors | 0 companies |
| Jane Mesing Skinnerup | Board of Directors | 0 companies |
| Daniel Nielsen Skinnerup | Board of Directors | 0 companies |