| Revenue | DKK 1,8M | -23% |
| EBITDA | DKK 164K | -30% |
| Net profit | DKK 126K | -31% |
| Total assets | DKK 281K | -54% |
| Equity | DKK 246K | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 263 | 163 | 205 | 1.174 | 369 | 1.177 | 713 | 988 | 1.023 | 1.964 | 1.858 | 2.304 | 1.766 |
| Staff expenses | -462 | -211 | -243 | -198 | -417 | -451 | -875 | -889 | -813 | -987 | -1.133 | -1.561 | -2.069 | -1.602 |
| EBITDA | 81 | 52 | -80 | 7 | 757 | -82 | 302 | -176 | 175 | 36 | 830 | 297 | 235 | 164 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -6 | -0 | -0 |
| EBIT | 81 | 52 | -80 | 7 | 757 | -82 | 302 | -176 | 173 | 33 | 827 | 291 | 235 | 164 |
| Net financials | -0 | 1 | -0 | -281 | 166 | -528 | 4.587 | 588 | 286 | 119 | -123 | 43 | 7 | 2 |
| Profit before tax | 81 | 53 | -81 | -274 | 922 | -610 | 4.888 | 412 | 459 | 152 | 704 | 334 | 242 | 166 |
| Tax | -117 | 13 | -13 | -53 | 512 | 33 | 166 | 11 | 39 | 35 | 160 | 79 | 58 | 40 |
| Net profit | 198 | 40 | -68 | -221 | 410 | -642 | 4.722 | 401 | 420 | 117 | 545 | 255 | 183 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 304 | 278 | 215 | 16.903 | 11.029 | 9.783 | 11.322 | 2.386 | 2.666 | 503 | 824 | 928 | 611 | 281 |
| Equity | 146 | 185 | 117 | -104 | 306 | -336 | 4.388 | 2.289 | 2.559 | 362 | 656 | 736 | 420 | 246 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 158 | 93 | 97 | 17.007 | 10.723 | 10.119 | 6.934 | 97 | 106 | 141 | 168 | 191 | 192 | 35 |
| Total debt | 158 | 93 | 97 | 17.007 | 10.723 | 10.119 | 6.934 | 97 | 106 | 141 | 168 | 191 | 192 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 2005 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Rooswel Nielsen | Audit | 0 companies |
| Niels Melbye Frederiksen | Chief Executive Officer | 0 companies |
| Anne Haugan | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Michael Hemicke Hansen | Board of Directors | 0 companies |
| Rudi Leo Raun | Board of Directors | 0 companies |
| Peter Win Åndahl | Board of Directors | 0 companies |