| Revenue | DKK -1,2M | +63% |
| EBITDA | DKK -2,4M | +1% |
| Net profit | DKK -21,8M | -222% |
| Total assets | DKK 203,5M | -12% |
| Equity | DKK 175,9M | -17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 81 | -159 | -141 | 226 | 3.873 | 101 | -1.037 | -434 | -898 | -385 | -784 | -707 | -1.150 |
| Staff expenses | -0 | -0 | -0 | -200 | -1.331 | -1.721 | -1.578 | -3.097 | -2.212 | -1.402 | -1.429 | -1.405 | -1.767 | -1.768 |
| EBITDA | 90 | 81 | -71 | -341 | -1.105 | 2.153 | -1.478 | -4.134 | -2.646 | -2.300 | -1.814 | -2.189 | -2.436 | -2.423 |
| Depreciation & amort. | -92 | -92 | 44 | -21 | -21 | -21 | -41 | -1 | -115 | -6 | -3 | -0 | -0 | -0 |
| EBIT | -3 | -12 | -115 | -362 | -1.126 | 2.131 | -1.519 | -4.135 | -2.762 | -2.306 | -1.817 | -2.189 | -2.436 | -2.423 |
| Net financials | 53.384 | 586 | -1.147 | 6.865 | 5.318 | 18.411 | 57.863 | 14.200 | 36.763 | 14.720 | 20.713 | 22.382 | 21.238 | -19.518 |
| Profit before tax | 53.336 | 574 | -1.261 | 6.503 | 4.192 | 18.660 | 53.588 | 10.056 | 34.012 | 12.756 | 18.896 | 20.205 | 18.803 | -21.941 |
| Tax | 344 | 25 | 1 | 221 | -6 | 738 | 1.059 | -230 | 85 | -342 | -342 | 987 | 937 | -175 |
| Net profit | 52.992 | 549 | -1.263 | 6.283 | 4.198 | 17.922 | 52.529 | 10.286 | 33.927 | 13.098 | 19.238 | 19.218 | 17.866 | -21.766 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.651 | 67.750 | 62.472 | 64.629 | 66.462 | 83.858 | 148.008 | 149.209 | 196.871 | 208.395 | 214.655 | 222.167 | 230.427 | 203.474 |
| Equity | 67.244 | 67.696 | 62.433 | 64.215 | 65.413 | 81.335 | 146.388 | 148.674 | 173.151 | 182.249 | 191.537 | 204.755 | 212.620 | 175.854 |
| Long-term debt | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.282 | 25.159 | 22.526 | 15.210 | 15.964 | 26.937 |
| Short-term debt | 405 | 54 | 39 | 413 | 1.049 | 2.523 | 1.390 | 535 | 261 | 711 | 314 | 1.919 | 1.551 | 495 |
| Total debt | 405 | 54 | 39 | 413 | 1.049 | 2.523 | 1.390 | 535 | 23.544 | 25.870 | 22.841 | 17.129 | 17.515 | 27.432 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Joan Mortensen | Board of Directors | 0 companies |
| Christoffer Rønne Mortensen | Board of Directors | 0 companies |