| Revenue | — | — |
| EBITDA | DKK 4,6M | +95% |
| Net profit | DKK 4,7M | +100% |
| Total assets | DKK 21,3M | +38% |
| Equity | DKK 20,3M | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | 1.034 | -654 | 895 | -1.294 | 275 | -160 | -684 | -168 | -66 | 1.771 | 2.744 | 2.341 | 4.562 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | 1.034 | -654 | 895 | -1.294 | 275 | -160 | -684 | -168 | -66 | 1.771 | 2.744 | 2.341 | 4.562 |
| Net financials | 812 | 1.072 | -654 | 932 | -1.302 | 268 | -169 | -675 | -149 | -37 | 1.791 | 2.810 | 2.396 | 4.792 |
| Profit before tax | 801 | 1.031 | -663 | 885 | -1.312 | 256 | -180 | -688 | -161 | -61 | 1.778 | 2.788 | 2.378 | 4.773 |
| Tax | -31 | -10 | -3 | -13 | -7 | -7 | -7 | -4 | -6 | -1 | 2 | 5 | 13 | 42 |
| Net profit | 831 | 1.042 | -659 | 898 | -1.305 | 263 | -173 | -684 | -155 | -60 | 1.776 | 2.783 | 2.366 | 4.731 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.448 | 2.469 | 1.833 | 3.743 | 3.688 | 4.486 | 6.295 | 5.061 | 5.481 | 7.653 | 10.774 | 13.409 | 15.424 | 21.273 |
| Equity | 2.152 | 2.181 | 1.522 | 3.381 | 3.309 | 4.042 | 5.090 | 4.970 | 5.285 | 7.448 | 10.524 | 12.633 | 14.989 | 20.277 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 296 | 288 | 311 | 362 | 378 | 444 | 1.205 | 91 | 196 | 205 | 250 | 775 | 436 | 996 |
| Total debt | 296 | 288 | 311 | 362 | 378 | 444 | 1.205 | 91 | 196 | 205 | 250 | 775 | 436 | 996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Seiersen | Audit | 0 companies |
| Thomas Kold Vestergaard Kristensen | Board of Directors | 0 companies |
| Charlotte Danius Lindgren | Board of Directors | 0 companies |
| Karl Lynge Svendsen | Board of Directors | 0 companies |
| Rune Bredtoft | Board of Directors | 0 companies |
| Per Byrial Andersen | Board of Directors | 0 companies |
| Michael Bache | Board of Directors | 0 companies |