| Revenue | DKK 446K | +78% |
| EBITDA | DKK 43K | +138% |
| Net profit | DKK 46K | +141% |
| Total assets | DKK 162K | -13% |
| Equity | DKK 61K | +313% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 302 | 301 | 177 | 173 | 148 | 503 | 150 | 76 | 240 | 389 | 250 | 446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -192 | -208 |
| EBITDA | 2 | 5 | 55 | -49 | -26 | -16 | 256 | 15 | -44 | 90 | 184 | -112 | 43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 5 | 55 | -49 | -26 | -16 | 256 | 15 | -44 | 90 | 184 | -112 | 43 |
| Net financials | -19 | -18 | -9 | -0 | -0 | -0 | -0 | -0 | 0 | 2 | 0 | -1 | 3 |
| Profit before tax | -17 | -13 | 46 | -49 | -26 | -16 | 256 | 15 | -44 | 92 | 184 | -113 | 46 |
| Tax | -3 | -3 | 12 | -0 | -5 | -3 | 57 | 3 | -10 | 20 | 44 | -0 | -0 |
| Net profit | -14 | -10 | 34 | -49 | -20 | -13 | 199 | 12 | -34 | 72 | 140 | -113 | 46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202 | 208 | 263 | 194 | 191 | 142 | 145 | 102 | 115 | 242 | 293 | 188 | 162 |
| Equity | -202 | -212 | -178 | -227 | -247 | -261 | -62 | -50 | -84 | -12 | 128 | 15 | 61 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 404 | 419 | 441 | 421 | 439 | 403 | 207 | 152 | 199 | 254 | 166 | 173 | 102 |
| Total debt | 404 | 419 | 441 | 421 | 439 | 403 | 207 | 152 | 199 | 254 | 166 | 173 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bastian Brink | Management | 0 companies |
| Dinna Fabrin Ryttels | Board of Directors | 0 companies |