| Revenue | DKK -3K | -98% |
| EBITDA | DKK -105K | +61% |
| Net profit | DKK -365K | +47% |
| Total assets | DKK 700K | -24% |
| Equity | DKK 431K | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 375 | 393 | 248 | 329 | 269 | 101 | 65 | -272 | 16 | -172 | -258 | -365 | -156 | -3 |
| Staff expenses | -0 | -0 | -0 | -23 | -13 | -135 | -269 | -261 | -480 | -517 | -369 | -109 | -110 | -101 |
| EBITDA | 880 | 352 | 206 | 264 | 215 | -34 | -204 | -533 | -996 | -752 | -627 | -474 | -266 | -105 |
| Depreciation & amort. | -41 | -0 | -0 | -0 | -0 | -42 | -49 | -98 | -788 | -10 | -0 | -0 | -0 | -0 |
| EBIT | 839 | 352 | 206 | 264 | 215 | -76 | -253 | -631 | -1.784 | -762 | -627 | -474 | -266 | -105 |
| Net financials | 584 | -366 | 2.329 | 2.355 | 3.187 | 1.345 | -578 | -5.615 | 535 | -3.792 | -208 | -538 | -421 | -260 |
| Profit before tax | 918 | -180 | 1.363 | 1.433 | 2.284 | 1.269 | -832 | -6.246 | -1.249 | -4.554 | -836 | -1.013 | -686 | -365 |
| Tax | 24 | -43 | 2 | 56 | 22 | -38 | -53 | 40 | -26 | -38 | -55 | 1 | 4 | -0 |
| Net profit | 893 | -56 | 1.361 | 1.377 | 2.262 | 1.307 | -779 | -6.286 | -1.222 | -4.516 | -781 | -1.014 | -691 | -365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.647 | 24.496 | 25.454 | 26.253 | 28.270 | 28.817 | 27.520 | 18.308 | 14.273 | 4.043 | 3.549 | 1.691 | 922 | 700 |
| Equity | 15.769 | 15.463 | 16.724 | 17.951 | 20.112 | 21.019 | 20.151 | 12.865 | 10.443 | 3.927 | 2.883 | 1.604 | 796 | 431 |
| Long-term debt | 5.165 | 5.126 | 7.103 | 6.895 | 6.875 | 4.719 | 4.724 | 4.580 | 3.467 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.713 | 2.966 | 675 | 489 | 417 | 2.272 | 2.645 | 862 | 363 | 116 | 666 | 86 | 126 | 269 |
| Total debt | 7.878 | 8.092 | 7.778 | 7.384 | 7.292 | 6.991 | 7.368 | 5.442 | 3.830 | 116 | 666 | 86 | 126 | 269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2022 | — | — |
JS | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Randi Storm Petersson | Management | 0 companies |
| Jørn Skaarup Christiansen | Audit | 0 companies |