| Revenue | DKK 1,1M | -13% |
| EBITDA | DKK 7K | -97% |
| Net profit | DKK 311K | -45% |
| Total assets | DKK 4,1M | +10% |
| Equity | DKK 2,7M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 91 | 77 | 61 | 153 | 337 | 385 | 516 | 503 | 790 | 833 | 1.143 | 1.294 | 1.121 |
| Staff expenses | -2 | -0 | -15 | -7 | -23 | -151 | -113 | -356 | -308 | -543 | -598 | -724 | -1.088 | -1.114 |
| EBITDA | 43 | 91 | 63 | 55 | 129 | 186 | 272 | 160 | 194 | 246 | 235 | 419 | 206 | 7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 43 | 91 | 63 | 55 | 129 | 186 | 272 | 160 | 194 | 246 | 235 | 419 | 206 | 7 |
| Net financials | 35 | -2 | -1 | -30 | -57 | 146 | -129 | 365 | 383 | 306 | -383 | 351 | 523 | 395 |
| Profit before tax | 78 | 88 | 61 | 25 | 73 | 332 | 142 | 524 | 577 | 552 | -148 | 771 | 729 | 402 |
| Tax | 13 | 23 | 17 | 0 | 25 | 73 | 32 | 117 | 128 | 124 | -1 | 142 | 159 | 91 |
| Net profit | 66 | 65 | 44 | 25 | 48 | 259 | 110 | 408 | 449 | 428 | -147 | 628 | 570 | 311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29 | 88 | 116 | 1.649 | 974 | 1.230 | 1.381 | 1.966 | 2.560 | 2.943 | 2.709 | 3.105 | 3.709 | 4.077 |
| Equity | -32 | 33 | 77 | 102 | 150 | 408 | 413 | 820 | 1.214 | 1.585 | 1.382 | 1.951 | 2.459 | 2.703 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 55 | 39 | 1.547 | 825 | 821 | 968 | 1.145 | 1.346 | 1.358 | 1.327 | 1.154 | 1.250 | 1.375 |
| Total debt | 61 | 55 | 39 | 1.547 | 825 | 821 | 968 | 1.145 | 1.346 | 1.358 | 1.327 | 1.154 | 1.250 | 1.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |
| Elin Sommer Schulz | Board of Directors | 0 companies |