| Revenue | DKK -10K | +10% |
| EBITDA | DKK -10K | -10% |
| Net profit | DKK 206K | +559% |
| Total assets | DKK 2,6M | +12% |
| Equity | DKK 2,2M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -12 | -12 | — | -15 | -19 | -7 | -20 | -7 | -8 | -8 | -9 | -9 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -12 | -12 | -4 | -15 | -19 | -7 | -20 | -7 | -8 | -8 | -9 | -9 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -12 | -12 | -4 | -15 | -19 | -7 | -20 | -7 | -8 | -8 | -9 | -9 | -10 |
| Net financials | -111 | -65 | -137 | -28 | -151 | 51 | 89 | 48 | -128 | 295 | 358 | 4 | -34 | 218 |
| Profit before tax | -119 | -77 | -149 | -32 | -165 | 33 | 82 | 28 | -135 | 287 | 350 | -5 | -43 | 208 |
| Tax | 1 | 9 | -0 | -0 | -17 | -14 | 27 | -6 | -10 | -5 | -5 | -6 | 2 | 2 |
| Net profit | -120 | -86 | -149 | -32 | -149 | 47 | 55 | 34 | -126 | 292 | 355 | 1 | -45 | 206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.071 | 1.996 | 1.870 | 1.852 | 1.734 | 1.774 | 1.779 | 1.870 | 1.771 | 2.123 | 2.513 | 2.149 | 2.288 | 2.559 |
| Equity | 1.872 | 1.787 | 1.638 | 1.606 | 1.458 | 1.415 | 1.455 | 1.489 | 1.363 | 1.655 | 2.010 | 2.011 | 1.966 | 2.172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 103 | 18 | 1 | 67 |
| Short-term debt | 198 | 210 | 232 | 246 | 276 | 359 | 324 | 381 | 407 | 401 | 400 | 120 | 320 | 321 |
| Total debt | 198 | 210 | 232 | 246 | 276 | 359 | 324 | 381 | 407 | 468 | 503 | 138 | 321 | 387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Andersen | Audit | 0 companies |
| Susanne Elisabet Linder Damgaard | Board of Directors | 0 companies |