| Revenue | DKK 8,1M | +8955% |
| EBITDA | DKK 8,1M | +8955% |
| Net profit | DKK 8,6M | +380% |
| Total assets | DKK 14,1M | +146% |
| Equity | DKK 13,4M | +168% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | -30 | -54 | 5 | -54 | -30 | -10 | 107 | 296 | -20 | 1.041 | -41 | 89 | 8.098 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | -30 | -54 | 5 | -54 | -30 | -10 | 107 | 296 | -20 | 1.041 | -378 | 89 | 8.098 |
| Depreciation & amort. | -0 | -22 | -37 | -43 | -44 | -44 | -44 | -44 | -47 | -62 | -54 | -0 | -0 | -0 |
| EBIT | -73 | -51 | -91 | -38 | -98 | -73 | -53 | 63 | 249 | -82 | 987 | -378 | 89 | 8.098 |
| Net financials | 143 | 346 | 276 | 140 | 56 | -182 | -132 | 196 | -16 | 1.186 | -14 | -687 | 1.742 | 553 |
| Profit before tax | 70 | 294 | 185 | 102 | -25 | -259 | -185 | 259 | 233 | 1.104 | 973 | -1.065 | 1.831 | 8.651 |
| Tax | 19 | 118 | 37 | 22 | 8 | 30 | -16 | 79 | 124 | -2 | 102 | 156 | 47 | 88 |
| Net profit | 51 | 176 | 148 | 79 | -33 | -290 | -170 | 180 | 109 | 1.105 | 872 | -1.221 | 1.784 | 8.563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.871 | 5.536 | 6.281 | 6.244 | 6.102 | 5.645 | 5.348 | 6.746 | 7.505 | 8.729 | 8.422 | 5.767 | 5.734 | 14.113 |
| Equity | 4.853 | 4.932 | 4.982 | 4.961 | 4.827 | 4.434 | 4.158 | 4.230 | 4.229 | 5.221 | 5.979 | 4.067 | 5.017 | 13.444 |
| Long-term debt | 0 | 586 | 1.259 | 1.236 | 1.213 | 1.187 | 1.163 | 2.464 | 2.439 | 3.483 | 2.436 | 1.520 | 500 | 500 |
| Short-term debt | 18 | 18 | 40 | 47 | 63 | 24 | 27 | 52 | 837 | 25 | 7 | 180 | 217 | 168 |
| Total debt | 18 | 604 | 1.299 | 1.283 | 1.275 | 1.211 | 1.190 | 2.516 | 3.276 | 3.508 | 2.443 | 1.700 | 717 | 668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
SM Management | Management | 2019 | — | — |
VC Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Susanne Milo | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Aaen Thøgersen | Board of Directors | 0 companies |
| Hanne Thøgersen | Board of Directors | 0 companies |