| Revenue | DKK -73K | -91% |
| EBITDA | DKK -2,2M | +33% |
| Net profit | DKK 8,2M | -51% |
| Total assets | DKK 205,3M | +3% |
| Equity | DKK 196,7M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.345 | 490 | -18 | -128 | -122 | 50 | -465 | -295 | -172 | -407 | -595 | -573 | -810 | -73 |
| Staff expenses | -31 | -94 | -0 | -62 | -581 | -1.256 | -3.225 | -3.216 | -2.148 | -2.164 | -2.117 | -2.023 | -2.423 | -2.103 |
| EBITDA | 1.314 | 583 | -37 | -190 | -778 | -1.206 | -3.690 | -3.512 | -2.320 | -2.571 | -2.712 | -2.596 | -3.233 | -2.176 |
| Depreciation & amort. | -0 | -0 | -0 | -149 | -0 | -43 | -74 | -91 | -1.541 | -116 | -92 | -190 | -183 | -183 |
| EBIT | 1.314 | 583 | -37 | -338 | -778 | -1.249 | -3.764 | -3.603 | -3.861 | -2.687 | -2.804 | -2.786 | -3.416 | -2.359 |
| Net financials | 2.011 | 6.168 | 108.971 | 7.419 | 3.878 | 8.338 | 10.373 | 5.086 | -460 | 31.815 | -5.464 | 35.399 | 18.729 | 10.507 |
| Profit before tax | 2.740 | 6.519 | 108.934 | 6.946 | 3.100 | 7.089 | 6.592 | 1.356 | -10.260 | 29.118 | -8.269 | 32.612 | 15.313 | 8.148 |
| Tax | 457 | 184 | 97 | 2.015 | 57 | 1.009 | 435 | 176 | -2.397 | 3.955 | -3.084 | 3.121 | -1.398 | -46 |
| Net profit | 2.282 | 6.335 | 108.838 | 4.931 | 3.043 | 6.080 | 6.157 | 1.181 | -7.862 | 25.162 | -5.184 | 29.491 | 16.710 | 8.194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.798 | 17.359 | 123.580 | 130.718 | 131.541 | 147.743 | 151.388 | 162.865 | 155.990 | 165.111 | 162.045 | 189.724 | 198.622 | 205.338 |
| Equity | 8.538 | 14.773 | 123.511 | 128.341 | 131.285 | 137.164 | 143.071 | 143.895 | 134.989 | 159.910 | 149.788 | 176.779 | 190.989 | 196.683 |
| Long-term debt | 2.544 | 0 | 0 | 0 | 0 | 6.000 | 5.998 | 5.998 | 5.998 | 0 | 0 | 0 | 0 | 163 |
| Short-term debt | 717 | 2.586 | 69 | 2.376 | 256 | 4.578 | 2.319 | 12.972 | 15.003 | 5.201 | 12.257 | 12.945 | 7.632 | 8.465 |
| Total debt | 3.260 | 2.586 | 69 | 2.376 | 256 | 10.578 | 8.317 | 18.970 | 21.000 | 5.201 | 12.257 | 12.945 | 7.632 | 8.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Højer Nielsen | Audit | 0 companies |
| Michael Pedersen | Board of Directors | 0 companies |
| Zeljko Andjelic | Board of Directors | 0 companies |
| Oliver Qvist Sørensen | Board of Directors | 0 companies |
| Michael Kaare Pedersen | Board of Directors | 0 companies |
| Mette Qvist Sørensen | Chairman | 0 companies |
| Caroline Qvist Sørensen | Board of Directors | 0 companies |