| Revenue | DKK 0 | — |
| EBITDA | DKK -268K | -145% |
| Net profit | DKK 159K | -50% |
| Total assets | DKK 3M | +5% |
| Equity | DKK 3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 639 | 902 | 488 | 105 | -99 | -101 | -44 | 3.071 | -323 | -255 | -217 | -37 | 0 | 0 | 0 |
| Staff expenses | -747 | -716 | -312 | -70 | -91 | -102 | -75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -107 | 186 | 176 | 35 | -190 | -1.969 | -258 | 3.071 | -1.658 | -263 | -2.050 | -88 | -140 | -109 | -268 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -107 | 186 | 176 | 35 | -190 | -1.969 | -258 | 3.071 | -1.658 | -263 | -2.050 | -88 | -140 | -109 | -268 |
| Net financials | 1.565 | -316 | 2.300 | 738 | -1.010 | 167 | -335 | 816 | 748 | 63 | 343 | -206 | 266 | 430 | 431 |
| Profit before tax | 1.428 | -130 | 2.475 | 773 | -1.199 | -1.801 | -593 | 3.887 | -911 | -199 | -1.707 | -293 | 126 | 321 | 163 |
| Tax | 42 | 26 | 32 | 23 | -0 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 1 | 4 |
| Net profit | 1.387 | -156 | 2.444 | 751 | -1.199 | -1.811 | -593 | 3.887 | -911 | -199 | -1.707 | -293 | 125 | 320 | 159 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.331 | 6.342 | 6.179 | 5.822 | 4.061 | 2.255 | 1.657 | 5.628 | 5.421 | 4.563 | 2.736 | 2.443 | 2.570 | 2.891 | 3.044 |
| Equity | 3.886 | 3.704 | 6.151 | 5.760 | 4.050 | 2.238 | 1.645 | 5.532 | 4.622 | 4.422 | 2.715 | 2.422 | 2.547 | 2.867 | 3.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.444 | 2.638 | 28 | 63 | 11 | 16 | 11 | 21 | 724 | 141 | 21 | 21 | 23 | 25 | 19 |
| Total debt | 3.444 | 2.638 | 28 | 63 | 11 | 16 | 11 | 21 | 724 | 141 | 21 | 21 | 23 | 25 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Bente Merrild | Chairman | 0 companies |
| Jens Ole Nielsen | Board of Directors | 0 companies |