| Revenue | DKK 965K | +18% |
| EBITDA | DKK 602K | -8% |
| Net profit | DKK 606K | +0% |
| Total assets | DKK 2,6M | +28% |
| Equity | DKK 1,8M | +36% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 86 | 41 | 352 | 4 | 86 | 8 | 121 | 86 | 587 | 592 | 714 | 817 | 965 |
| Staff expenses | -21 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78 | -154 | -79 | -100 | -307 |
| EBITDA | -11 | 47 | 21 | 143 | -26 | 70 | -23 | 111 | 55 | 509 | 431 | 621 | 658 | 602 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 47 | 21 | 143 | -26 | 70 | -23 | 111 | 55 | 509 | 431 | 621 | 658 | 602 |
| Net financials | -136 | -147 | -10 | -11 | -38 | -11 | -9 | 0 | -3 | 217 | -28 | 19 | 116 | 197 |
| Profit before tax | -147 | -100 | 12 | 132 | -63 | 58 | -31 | 111 | 52 | 726 | 403 | 640 | 774 | 800 |
| Tax | 291 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | 111 | 93 | 137 | 168 | 194 |
| Net profit | -439 | -100 | 12 | 131 | -63 | 58 | -31 | 111 | 52 | 615 | 310 | 503 | 606 | 606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 35 | 155 | 69 | 86 | 142 | 126 | 185 | 3 | 719 | 794 | 1.344 | 2.024 | 2.581 |
| Equity | -396 | -496 | -484 | -353 | -416 | -358 | -389 | -278 | -226 | 388 | 439 | 824 | 1.308 | 1.779 |
| Long-term debt | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | 0 |
| Short-term debt | 294 | 324 | 422 | 325 | 502 | 500 | 516 | 463 | 229 | 201 | 355 | 520 | 716 | 802 |
| Total debt | 294 | 324 | 422 | 422 | 502 | 500 | 516 | 463 | 229 | 331 | 355 | 520 | 716 | 802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Svend Hansen | Audit | 0 companies |
| Dina Bergstrøm | Board of Directors | 0 companies |