| Revenue | DKK -20K | +36% |
| EBITDA | DKK -20K | -36% |
| Net profit | DKK 9,8M | +396% |
| Total assets | DKK 36,6M | +50% |
| Equity | DKK 30,9M | +47% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -5 | -11 | -6 | -11 | — | -11 | -31 | -14 | -15 | -21 | -12 | -23 | -14 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | -5 | -11 | -6 | -11 | -11 | -11 | -31 | -14 | -15 | -21 | -12 | -23 | -14 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | -5 | -11 | -6 | -11 | -11 | -11 | -31 | -14 | -15 | -21 | -12 | -23 | -14 | -20 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -20 | 693 | 2.392 | 2.870 | 5.894 | 4.170 | 808 | 261 | 332 | 3.463 | 4.641 | -3.305 | 9.825 |
| Profit before tax | — | — | — | — | — | — | — | — | — | -23 | -31 | 687 | 2.381 | 2.859 | 5.883 | 4.139 | 793 | 246 | 314 | 3.451 | 4.652 | -3.319 | 9.805 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -0 | 3 | -4 | -18 | -3 | -3 | -1 | -0 | -19 |
| Net profit | — | — | — | — | — | — | — | — | — | -23 | -31 | 687 | 2.381 | 2.884 | 5.883 | 4.137 | 797 | 264 | 316 | 3.453 | 4.653 | -3.319 | 9.824 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 715 | 3.131 | 6.666 | 14.259 | 19.003 | 19.824 | 18.832 | 18.682 | 22.693 | 27.761 | 24.368 | 36.605 |
| Equity | — | — | — | — | — | — | — | — | — | -275 | -306 | 381 | 2.762 | 5.646 | 11.528 | 15.665 | 16.463 | 15.930 | 16.246 | 19.700 | 24.352 | 21.033 | 30.858 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.647 | 1.092 | 278 | 0 | 0 | 0 | 0 | 0 | 1.508 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275 | 306 | 335 | 370 | 1.021 | 1.084 | 2.246 | 1.806 | 534 | 618 | 1.053 | 1.329 | 1.220 | 2.092 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275 | 306 | 335 | 370 | 1.021 | 2.731 | 3.337 | 2.084 | 534 | 618 | 1.053 | 1.329 | 1.220 | 3.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2002 | — | — |
LB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Lars Bo Madsen | Management | 0 companies |