| Revenue | DKK -29K | +45% |
| EBITDA | DKK -29K | -45% |
| Net profit | DKK 2,2M | +45% |
| Total assets | DKK 15,3M | +16% |
| Equity | DKK 14,9M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | -6 | -8 | -9 | -10 | -10 | -13 | -13 | -15 | -16 | -19 | -20 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | -6 | -8 | -9 | -10 | -10 | -13 | -13 | -15 | -16 | -19 | -20 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6 | -6 | -8 | -9 | -10 | -10 | -13 | -13 | -15 | -16 | -19 | -20 | -29 |
| Net financials | 437 | 346 | 1.370 | 1.187 | 1.670 | 1.416 | 442 | 684 | 460 | 1.370 | 442 | 1.611 | 1.539 | 2.227 |
| Profit before tax | 432 | 340 | 1.364 | 1.179 | 1.662 | 1.406 | 432 | 671 | 446 | 1.355 | 426 | 1.592 | 1.519 | 2.198 |
| Tax | 14 | 13 | 15 | 15 | 16 | 35 | 27 | 29 | 25 | 20 | 0 | 4 | 9 | 14 |
| Net profit | 418 | 327 | 1.348 | 1.163 | 1.646 | 1.372 | 405 | 641 | 421 | 1.336 | 426 | 1.588 | 1.510 | 2.184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.263 | 2.561 | 4.230 | 5.191 | 6.413 | 7.556 | 7.738 | 8.322 | 8.537 | 10.430 | 10.007 | 11.781 | 13.212 | 15.294 |
| Equity | 1.924 | 2.155 | 3.406 | 4.471 | 6.018 | 7.288 | 7.590 | 8.126 | 8.439 | 9.664 | 9.977 | 11.451 | 12.843 | 14.905 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 0 | 269 | 315 | 308 |
| Short-term debt | 339 | 406 | 824 | 720 | 395 | 268 | 148 | 196 | 98 | 495 | 31 | 61 | 55 | 82 |
| Total debt | 339 | 406 | 824 | 720 | 395 | 268 | 148 | 196 | 98 | 766 | 31 | 330 | 370 | 389 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
NL Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Niels Larsen | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |