| Revenue | DKK -5K | -220% |
| EBITDA | DKK -126K | -24% |
| Net profit | DKK -43K | -136% |
| Total assets | DKK 4,9M | -1% |
| Equity | DKK 4,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 22 | 26 | 37 | 37 | -119 | 37 | 51 | 29 | 22 | 21 | 19 | 4 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -106 | -121 |
| EBITDA | 27 | 17 | 21 | 32 | 32 | -125 | 31 | 45 | 22 | 22 | 21 | 19 | -102 | -126 |
| Depreciation & amort. | 100 | -129 | -130 | -130 | -30 | -30 | -30 | -36 | -36 | -36 | -36 | -14 | -14 | -14 |
| EBIT | -73 | -112 | -108 | -98 | 2 | -154 | 2 | 9 | -13 | -14 | -15 | 5 | -115 | -140 |
| Net financials | 236 | 402 | 586 | 287 | 177 | -558 | 232 | -227 | -249 | 128 | -536 | -169 | 235 | 97 |
| Profit before tax | 163 | 291 | 477 | 189 | 178 | -712 | 234 | -217 | -262 | 114 | -551 | -164 | 120 | -43 |
| Tax | 16 | -0 | 16 | 3 | -0 | -34 | -0 | 1 | -6 | 27 | 63 | -0 | -0 | -0 |
| Net profit | 148 | 291 | 462 | 185 | 178 | -678 | 234 | -218 | -256 | 87 | -613 | -164 | 120 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.602 | 6.784 | 6.754 | 6.792 | 6.869 | 6.062 | 6.191 | 5.859 | 5.550 | 5.605 | 4.938 | 4.729 | 4.911 | 4.886 |
| Equity | 6.109 | 6.303 | 6.666 | 6.752 | 6.829 | 6.048 | 6.175 | 5.849 | 5.538 | 5.568 | 4.898 | 4.679 | 4.799 | 4.756 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 493 | 480 | 88 | 40 | 40 | 15 | 15 | 10 | 12 | 36 | 41 | 50 | 112 | 130 |
| Total debt | 493 | 480 | 88 | 40 | 40 | 15 | 15 | 10 | 12 | 36 | 41 | 50 | 112 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2006 | — | — |
JB Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |
| Jørn Berner Pedersen | Founder | 0 companies |
| Ulla Degnegaard | Board of Directors | 0 companies |