| Revenue | DKK -16K | +122% |
| EBITDA | DKK -16K | -122% |
| Net profit | DKK 6,8M | +2637% |
| Total assets | DKK 51,8M | +15% |
| Equity | DKK 49,9M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 412 | 440 | 400 | 69 | -6 | -13 | -10 | -4 | -9 | 3 | 0 | 6 | -7 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 334 | 552 | 536 | -579 | -6 | 6 | -9 | -4 | -9 | 3 | 0 | 6 | -7 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 334 | 552 | 536 | -579 | -6 | 6 | -9 | -4 | -9 | 3 | 0 | 6 | -7 | -16 |
| Net financials | -565 | 1.255 | 1.103 | 2.009 | 2.512 | 4.773 | 5.681 | 2.384 | 3.718 | 4.896 | 11.796 | 159 | 459 | 6.793 |
| Profit before tax | -231 | 1.807 | 1.639 | 1.430 | 2.506 | 4.779 | 5.672 | 2.379 | 3.710 | 4.899 | 11.796 | 165 | 452 | 6.777 |
| Tax | 46 | 38 | 36 | 71 | 34 | 10 | 0 | 6 | 19 | 12 | 12 | 6 | 205 | 5 |
| Net profit | -277 | 1.770 | 1.603 | 1.360 | 2.471 | 4.770 | 5.671 | 2.373 | 3.690 | 4.887 | 11.784 | 159 | 247 | 6.773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.103 | 20.101 | 20.357 | 12.633 | 14.545 | 19.541 | 23.815 | 27.876 | 30.085 | 34.695 | 85.809 | 46.859 | 44.957 | 51.816 |
| Equity | 4.315 | 6.085 | 7.688 | 9.048 | 11.519 | 16.289 | 21.960 | 24.333 | 28.023 | 32.910 | 44.694 | 43.853 | 43.101 | 49.873 |
| Long-term debt | 8.100 | 9.781 | 9.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.688 | 4.235 | 3.423 | 3.585 | 3.026 | 3.252 | 1.855 | 3.543 | 2.062 | 1.785 | 41.115 | 3.006 | 1.856 | 1.943 |
| Total debt | 14.787 | 14.016 | 12.669 | 3.585 | 3.026 | 3.252 | 1.855 | 3.543 | 2.062 | 1.785 | 41.115 | 3.006 | 1.856 | 1.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YA Management | Management | 2005 | — | — |
FA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAJ-INVEST ApS | Company | 50.0% | 50.0% | 2005 |
YAO INVEST ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Yvonne Allsø Orris | Management | 0 companies |
| Finn Allsø Jensen | Management | 0 companies |