| Revenue | DKK -112K | +562% |
| EBITDA | DKK -412K | -147% |
| Net profit | DKK 1,6M | -79% |
| Total assets | DKK 16,1M | +10% |
| Equity | DKK 16,1M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -15 | 25 | -22 | -27 | -61 | -39 | -50 | -36 | -26 | -23 | -20 | -30 | -17 | -112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -100 | -100 | -150 | -300 |
| EBITDA | -4 | -10 | 25 | -22 | 102 | -61 | -39 | -50 | -36 | -126 | -123 | -120 | -130 | -167 | -412 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -10 | 25 | -22 | 102 | -61 | -39 | -50 | -36 | -126 | -123 | -120 | -130 | -167 | -412 |
| Net financials | 344 | 451 | 489 | 688 | 28 | 576 | 873 | 667 | 379 | 1.362 | 999 | 420 | 1.884 | 8.016 | 1.885 |
| Profit before tax | 339 | 441 | 514 | 666 | 130 | 515 | 834 | 617 | 343 | 1.236 | 875 | 300 | 1.755 | 7.849 | 1.473 |
| Tax | 3 | 41 | 59 | 53 | 64 | 27 | 51 | 26 | -13 | 272 | 19 | -154 | 122 | 77 | -126 |
| Net profit | 336 | 400 | 455 | 613 | 66 | 488 | 782 | 591 | 355 | 964 | 856 | 454 | 1.633 | 7.773 | 1.599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.306 | 4.727 | 5.047 | 4.433 | 4.251 | 4.439 | 4.822 | 5.032 | 4.967 | 5.881 | 6.063 | 6.058 | 7.269 | 14.641 | 16.106 |
| Equity | 3.299 | 3.602 | 3.907 | 4.370 | 4.236 | 4.424 | 4.806 | 4.998 | 4.953 | 5.517 | 5.973 | 6.027 | 7.260 | 14.633 | 16.097 |
| Long-term debt | 0 | 1.071 | 1.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 54 | 105 | 63 | 15 | 15 | 15 | 34 | 14 | 364 | 90 | 31 | 9 | 9 | 9 |
| Total debt | 7 | 1.125 | 1.140 | 63 | 15 | 15 | 15 | 34 | 14 | 364 | 90 | 31 | 9 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Camilla Christensen | Board of Directors | 0 companies |
| Nicklas Agerskov Sørensen | Board of Directors | 0 companies |