| Revenue | DKK -24K | +18% |
| EBITDA | DKK -38K | -86% |
| Net profit | DKK 4,1M | +110% |
| Total assets | DKK 8,3M | +79% |
| Equity | DKK 4,8M | +177% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -5 | -5 | -6 | -7 | — | — | -8 | -1 | -7 | -9 | 67 | -20 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -5 | -5 | -6 | -7 | 565 | -595 | -8 | -1 | -7 | -9 | 67 | -20 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -75 | -0 | -0 |
| EBIT | -3 | -5 | -5 | -6 | -7 | 565 | -595 | -8 | -1 | -7 | -84 | -8 | -20 | -38 |
| Net financials | 69 | 657 | 330 | -500 | 861 | -390 | 396 | 305 | 1.034 | -1.819 | -2.206 | 692 | 1.946 | 4.070 |
| Profit before tax | 66 | 652 | 325 | -507 | 854 | -397 | 389 | 297 | 1.033 | -1.826 | -2.290 | 684 | 1.926 | 4.032 |
| Tax | -0 | -1 | -1 | -6 | -0 | 2 | 4 | -8 | -4 | -11 | -25 | -12 | -10 | -33 |
| Net profit | 66 | 654 | 326 | -500 | 855 | -399 | 385 | 305 | 1.037 | -1.814 | -2.265 | 696 | 1.935 | 4.065 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 205 | 864 | 1.180 | 582 | 1.437 | 2.640 | 2.582 | 2.959 | 3.816 | 3.032 | 3.949 | 3.886 | 4.640 | 8.286 |
| Equity | 196 | 849 | 1.175 | 577 | 1.432 | 732 | 1.118 | 1.369 | 2.352 | 482 | -861 | -184 | 1.733 | 4.792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 797 |
| Short-term debt | 10 | 15 | 5 | 5 | 5 | 947 | 1.465 | 1.590 | 1.464 | 2.296 | 2.436 | 2.507 | 2.907 | 2.697 |
| Total debt | 10 | 15 | 5 | 5 | 5 | 947 | 1.465 | 1.590 | 1.464 | 2.296 | 2.436 | 2.507 | 2.907 | 3.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Holland Wiese | Audit | 0 companies |
| Carsten Greiffenberg | Chairman | 0 companies |
| Lone Madsen | Board of Directors | 0 companies |