| Revenue | DKK -395K | -16% |
| EBITDA | DKK -2,1M | +4% |
| Net profit | DKK 18,9M | +7% |
| Total assets | DKK 256,1M | +7% |
| Equity | DKK 254,2M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -342 | -467 | -598 | -663 | -718 | -421 | -269 | -424 | -292 | -386 | -491 | -472 | -395 |
| Staff expenses | -1.105 | -1.345 | -1.321 | -1.442 | -1.525 | -1.697 | -1.720 | -1.730 | -1.739 | -1.718 | -1.717 | -1.724 | -1.723 |
| EBITDA | -1.447 | -1.812 | -926 | -2.105 | -2.243 | -2.118 | -1.989 | -2.153 | -2.031 | -2.105 | -2.209 | -2.196 | -2.118 |
| Depreciation & amort. | -129 | -129 | 496 | -87 | -179 | -160 | -215 | -263 | -210 | -312 | -260 | -248 | -248 |
| EBIT | -1.576 | -1.941 | -1.423 | -2.192 | -2.422 | -2.278 | -2.204 | -2.417 | -2.240 | -2.417 | -2.468 | -2.445 | -2.367 |
| Net financials | 21.029 | 8.780 | 11.735 | 8.793 | 13.967 | 8.455 | -2.088 | 29.202 | 5.627 | 26.836 | -23.376 | 25.079 | 26.978 |
| Profit before tax | 19.453 | 6.839 | 10.313 | 6.601 | 11.546 | 6.177 | -4.292 | 26.785 | 3.387 | 24.420 | -25.844 | 22.635 | 24.611 |
| Tax | 4.875 | 1.718 | 2.467 | 1.578 | 2.598 | 1.430 | -881 | 6.004 | 819 | 5.457 | -4.991 | 5.000 | 5.713 |
| Net profit | 14.578 | 5.121 | 7.846 | 5.023 | 8.948 | 4.747 | -3.410 | 20.781 | 2.568 | 18.963 | -20.853 | 17.635 | 18.899 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190.880 | 194.960 | 203.731 | 209.782 | 219.689 | 215.730 | 213.541 | 228.991 | 234.792 | 256.209 | 223.561 | 240.060 | 256.054 |
| Equity | 188.831 | 190.953 | 195.798 | 200.721 | 207.669 | 212.313 | 208.618 | 227.399 | 226.967 | 245.430 | 221.577 | 236.712 | 254.162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.048 | 4.008 | 7.871 | 8.969 | 12.020 | 3.405 | 4.923 | 1.572 | 7.769 | 10.722 | 1.984 | 3.348 | 1.842 |
| Total debt | 2.048 | 4.008 | 7.871 | 8.969 | 12.020 | 3.405 | 4.923 | 1.572 | 7.769 | 10.722 | 1.984 | 3.348 | 1.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| MS REVISION STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Rasmus Berthu Damkjær | Chairman | 0 companies |
| Kasper Berthu Damkjær | Board of Directors | 0 companies |
| Merete Berthu Damkjær | Board of Directors | 0 companies |