| Revenue | DKK -4M | +185% |
| EBITDA | DKK -4M | -1154% |
| Net profit | DKK 237,3M | +249% |
| Total assets | DKK 490,6M | +101% |
| Equity | DKK 429,3M | +102% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -28 | -36 | -21 | -14 | -17 | -15 | -13 | -24 | -23 | -7 | -254 | -1.402 | -3.994 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -28 | -36 | -21 | -14 | -17 | -15 | -13 | -24 | -23 | -7 | -254 | -319 | -3.994 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -28 | -36 | -21 | -14 | -17 | -15 | -13 | -24 | -23 | -7 | -254 | -319 | -3.994 |
| Net financials | 17.466 | 101 | 45.544 | -7.843 | -21.325 | -5.301 | -3.516 | 42.039 | 136.783 | -57.810 | -79.824 | 97.969 | 68.440 | 240.499 |
| Profit before tax | 17.456 | 74 | 45.509 | -7.864 | -21.338 | -5.318 | -3.531 | 42.026 | 136.759 | -57.834 | -79.832 | 97.715 | 68.121 | 236.505 |
| Tax | -67 | -64 | -0 | -0 | -11 | -46 | -0 | -0 | -0 | 21 | -88 | -64 | 204 | -752 |
| Net profit | 17.522 | 138 | 45.509 | -7.864 | -21.328 | -5.272 | -3.531 | 42.026 | 136.759 | -57.855 | -79.744 | 97.779 | 67.917 | 237.257 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.891 | 21.583 | 65.440 | 57.388 | 32.546 | 27.264 | 22.490 | 62.894 | 204.845 | 147.123 | 72.051 | 168.837 | 243.526 | 490.580 |
| Equity | 17.998 | 18.040 | 63.450 | 54.490 | 31.262 | 25.991 | 22.354 | 62.880 | 197.940 | 137.585 | 55.340 | 149.119 | 212.036 | 429.293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.892 | 3.543 | 1.990 | 2.898 | 1.284 | 1.273 | 136 | 14 | 5.011 | 7.444 | 16.711 | 19.718 | 31.490 | 61.286 |
| Total debt | 3.892 | 3.543 | 1.990 | 2.898 | 1.284 | 1.273 | 136 | 14 | 5.011 | 7.444 | 16.711 | 19.718 | 31.490 | 61.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2024 | — | — |
PP Management | Management | 2008 | — | — |
JA Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Emilie Sigrid Sørensen | Management | 0 companies |
| Pernille Popp Sørensen | Management | 0 companies |
| Jesper Abildskov Blom | Management | 0 companies |