| Revenue | DKK 40K | -4% |
| EBITDA | DKK 40K | -4% |
| Net profit | DKK 5,7M | +24% |
| Total assets | DKK 45M | +24% |
| Equity | DKK 39,7M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -16 | -39 | — | -20 | -3 | -20 | -24 | -27 | -130 | 13 | 41 | 40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -16 | -39 | -254 | -20 | -3 | -20 | -24 | -27 | -130 | 13 | 41 | 40 |
| Depreciation & amort. | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -75 | -75 | -68 |
| EBIT | -25 | -16 | -39 | -254 | -20 | -3 | -20 | -24 | -27 | -160 | -62 | -33 | -28 |
| Net financials | 1.569 | 770 | 690 | 1.811 | 1.393 | 2.156 | 3.549 | 4.125 | 6.962 | 4.872 | 596 | 4.625 | 5.683 |
| Profit before tax | 1.544 | 754 | 651 | 1.558 | 1.373 | 2.153 | 3.528 | 4.101 | 6.936 | 4.712 | 534 | 4.592 | 5.655 |
| Tax | 4 | 27 | -300 | -60 | -29 | 17 | -49 | -4 | 381 | -53 | -56 | 1 | -41 |
| Net profit | 1.540 | 727 | 952 | 1.617 | 1.402 | 2.137 | 3.578 | 4.104 | 6.555 | 4.765 | 590 | 4.591 | 5.695 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.129 | 11.933 | 11.964 | 13.552 | 14.435 | 15.439 | 17.495 | 20.238 | 25.921 | 30.940 | 31.353 | 36.306 | 44.988 |
| Equity | 11.399 | 11.036 | 11.845 | 13.487 | 14.416 | 14.506 | 17.018 | 19.593 | 25.322 | 29.124 | 29.029 | 33.449 | 39.702 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.206 | 1.141 | 1.074 | 1.013 |
| Short-term debt | 1.725 | 856 | 119 | 64 | 19 | 933 | 477 | 645 | 599 | 610 | 1.184 | 1.783 | 4.273 |
| Total debt | 1.725 | 856 | 119 | 64 | 19 | 933 | 477 | 645 | 599 | 1.815 | 2.325 | 2.857 | 5.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
P | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Morten Rüdevald | Chairman | 0 companies |
| Jesper Panorama Pedersen | Board of Directors | 0 companies |
| Johann Antitsch | Board of Directors | 0 companies |
| Vivian Antitsch | Chairman | 0 companies |
| Bente Skov Jensen | Board of Directors | 0 companies |
| Frode Kramer Jensen | Board of Directors | 0 companies |