| Revenue | DKK -262K | -364% |
| EBITDA | DKK -455K | -714% |
| Net profit | DKK 49,1M | +42% |
| Total assets | DKK 311M | +15% |
| Equity | DKK 298M | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 110 | -12 | -12 | -23 | -195 | 4 | 122 | 0 | -229 | 73 | 99 | -262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -155 | -193 |
| EBITDA | 0 | 0 | 110 | -12 | -12 | -23 | -195 | 4 | 122 | 0 | -583 | 73 | -56 | -455 |
| Depreciation & amort. | -79 | -79 | -0 | -0 | -0 | -11 | -12 | -12 | -12 | -86 | -84 | -84 | -84 | -118 |
| EBIT | -79 | -79 | 110 | -12 | -12 | -34 | -207 | -7 | 111 | -86 | -667 | -11 | -140 | -573 |
| Net financials | 8.016 | 8.519 | 12.126 | 10.631 | 12.386 | 18.302 | 18.330 | 21.617 | 61.249 | 32.224 | 43.210 | 34.228 | 34.599 | 49.474 |
| Profit before tax | 7.937 | 8.440 | 12.236 | 10.619 | 12.374 | 18.268 | 18.123 | 21.610 | 61.360 | 32.138 | 42.543 | 34.217 | 34.459 | 48.901 |
| Tax | -0 | -0 | -23 | -0 | -1 | -0 | -0 | -2 | -46 | -20 | -0 | -111 | -124 | -180 |
| Net profit | 7.937 | 8.440 | 12.259 | 10.619 | 12.375 | 18.268 | 18.123 | 21.612 | 61.406 | 32.158 | 42.543 | 34.328 | 34.583 | 49.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.588 | 32.941 | 47.004 | 60.250 | 69.265 | 95.733 | 105.570 | 124.570 | 161.345 | 170.024 | 210.817 | 237.126 | 269.838 | 311.012 |
| Equity | 24.571 | 32.941 | 46.978 | 60.238 | 69.253 | 88.755 | 102.704 | 121.943 | 145.448 | 161.772 | 196.103 | 228.928 | 258.525 | 298.027 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.530 | 2.374 | 2.227 | 7.708 | 7.135 | 6.596 | 6.175 | 5.739 | 5.203 |
| Short-term debt | 17 | 0 | 26 | 12 | 12 | 4.448 | 491 | 400 | 8.189 | 1.117 | 8.119 | 2.022 | 5.573 | 7.782 |
| Total debt | 17 | 0 | 26 | 12 | 12 | 6.978 | 2.865 | 2.627 | 15.897 | 8.252 | 14.715 | 8.197 | 11.312 | 12.985 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Samantha Jane Marcussen | Board of Directors | 0 companies |
| Jon Johnsen | Chairman | 0 companies |