| Revenue | DKK 43K | +431% |
| EBITDA | DKK 28K | -48% |
| Net profit | DKK -156K | -135% |
| Total assets | DKK 4,2M | -5% |
| Equity | DKK 2,6M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 33 | 8 | 43 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -17 | -19 | -17 | -13 | -16 | -15 | -16 | -22 | -20 | -16 | 10 | 53 | 28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -17 | -19 | -17 | -13 | -16 | -15 | -16 | -22 | -20 | -16 | 10 | 53 | 28 |
| Net financials | 30 | 587 | 118 | 411 | 96 | 234 | -169 | 548 | 323 | 311 | -243 | 79 | 460 | -179 |
| Profit before tax | 17 | 570 | 99 | 394 | 83 | 218 | -183 | 532 | 301 | 291 | -259 | 89 | 452 | -151 |
| Tax | -2 | -11 | 25 | 100 | 25 | 49 | -0 | 79 | 75 | 64 | -66 | 57 | -0 | 5 |
| Net profit | 19 | 581 | 74 | 294 | 58 | 169 | -183 | 453 | 226 | 227 | -193 | 32 | 452 | -156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.046 | 1.628 | 797 | 1.092 | 1.338 | 1.500 | 1.299 | 1.918 | 2.580 | 4.738 | 4.970 | 4.835 | 4.434 | 4.215 |
| Equity | 102 | 683 | 757 | 951 | 1.009 | 1.178 | 994 | 1.447 | 1.941 | 2.431 | 2.238 | 2.270 | 2.721 | 2.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 943 | 944 | 40 | 141 | 329 | 323 | 304 | 471 | 639 | 2.307 | 2.732 | 2.565 | 1.712 | 1.650 |
| Total debt | 943 | 944 | 40 | 141 | 329 | 323 | 304 | 471 | 639 | 2.307 | 2.732 | 2.565 | 1.712 | 1.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2004 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
HS Audit | Audit | 2004 | — | — |
TP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 20.0% | 15.0% | 2021 | |
| Individual | 20.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Jørgensen | Management | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Henrik Søeborg | Audit | 0 companies |
| Troels Peter Troelsen | Management | 0 companies |
| Bjarke Dons | Board of Directors | 0 companies |
| Erik Muldorff Frellsen | Board of Directors | 0 companies |
| Lars Rolf Dorph Jacobsen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |