| Revenue | DKK -159K | +69% |
| EBITDA | DKK -778K | -18% |
| Net profit | DKK 157K | -81% |
| Total assets | DKK 17,2M | +1% |
| Equity | DKK 16M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -47 | -58 | -110 | 60 | 99 | 94 | 154 | 50 | 169 | 101 | 2.357 | -94 | -159 |
| Staff expenses | -0 | -0 | -0 | -0 | -68 | -90 | -526 | -392 | -351 | -382 | -567 | -558 | -566 | -619 |
| EBITDA | -36 | -47 | -65 | -110 | -8 | 9 | -431 | -85 | 365 | -943 | 319 | -571 | -660 | -778 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -59 | -0 | -6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 |
| EBIT | -36 | -47 | -65 | -110 | -67 | 9 | -437 | -91 | 359 | -949 | 313 | -571 | -660 | -778 |
| Net financials | -3.909 | 1.409 | 1.942 | 1.218 | 414 | 1.710 | 716 | 687 | 1.473 | 1.754 | 752 | -989 | 1.680 | 937 |
| Profit before tax | -3.945 | 1.362 | 1.878 | 1.108 | 347 | 1.719 | 279 | 597 | 1.833 | 805 | 280 | 810 | 1.020 | 160 |
| Tax | -477 | 260 | 447 | 254 | -56 | 272 | -17 | 69 | 203 | 309 | 26 | 28 | 173 | 2 |
| Net profit | -3.468 | 1.102 | 1.430 | 855 | 403 | 1.447 | 296 | 528 | 1.630 | 496 | 255 | 783 | 847 | 157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.855 | 19.575 | 19.755 | 21.829 | 21.759 | 22.008 | 22.239 | 21.118 | 22.082 | 18.783 | 18.970 | 15.698 | 16.925 | 17.162 |
| Equity | 5.145 | 6.150 | 7.483 | 8.240 | 8.543 | 10.670 | 10.966 | 11.494 | 13.124 | 13.620 | 13.762 | 14.430 | 15.159 | 16.047 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.087 | 3.035 | 2.983 | 2.859 | 2.821 | 2.769 | 0 | 356 | 132 | 0 |
| Short-term debt | 16.711 | 13.425 | 12.271 | 13.589 | 10.129 | 8.303 | 8.290 | 6.766 | 5.974 | 2.046 | 4.834 | 912 | 1.634 | 1.116 |
| Total debt | 16.711 | 13.425 | 12.271 | 13.589 | 13.216 | 11.337 | 11.273 | 9.624 | 8.795 | 4.815 | 4.834 | 1.268 | 1.766 | 1.116 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bruce-Anderson | Board of Directors | 0 companies |
| Christina Hoff Jensen | Board of Directors | 0 companies |