| Revenue | DKK 321K | +45% |
| EBITDA | DKK 321K | +110% |
| Net profit | DKK -2,1M | -210% |
| Total assets | DKK 73,5M | -13% |
| Equity | DKK 73,4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | -113 | -120 | -92 | -130 | -108 | -50 | -61 | -124 | -51 | -100 | -45 | 222 | 321 |
| Staff expenses | -229 | -229 | -270 | -176 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -314 | -342 | -390 | -269 | -130 | -108 | -50 | -61 | -155 | -104 | -155 | -109 | 153 | 321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -324 | -693 | -709 | -516 | -374 | -389 |
| EBIT | -314 | -342 | -390 | -269 | -130 | -108 | -50 | -61 | -479 | -797 | -864 | -625 | -221 | -68 |
| Net financials | -49.232 | 545 | 3.617 | 6.378 | -2.502 | 4.034 | 3.118 | 3.988 | 1.984 | 14.640 | -571 | 7.460 | 3.504 | -2.030 |
| Profit before tax | -49.546 | 203 | 3.227 | 6.109 | -2.632 | 3.926 | 3.068 | 3.927 | 1.506 | 13.843 | -2.889 | 6.836 | 3.283 | -2.098 |
| Tax | -38 | 83 | 644 | 1.397 | -171 | 716 | 653 | 627 | 480 | 2.463 | -59 | 333 | 1.395 | -16 |
| Net profit | -49.508 | 120 | 2.583 | 4.712 | -2.461 | 3.210 | 2.415 | 3.300 | 1.026 | 11.380 | -2.830 | 6.503 | 1.888 | -2.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.106 | 53.040 | 56.218 | 61.464 | 58.728 | 61.004 | 63.522 | 66.923 | 73.888 | 88.571 | 82.424 | 84.716 | 84.668 | 73.538 |
| Equity | 52.747 | 52.867 | 55.450 | 60.162 | 57.702 | 60.911 | 63.326 | 66.626 | 67.652 | 79.031 | 76.206 | 78.409 | 77.465 | 73.384 |
| Long-term debt | 58 | 327 | 327 | 300 | 474 | 0 | 0 | 0 | 64 | 2.115 | 3 | 0 | 907 | 0 |
| Short-term debt | 358 | 173 | 768 | 1.302 | 1.026 | 93 | 196 | 297 | 6.093 | 7.319 | 6.163 | 6.301 | 6.295 | 154 |
| Total debt | 358 | 173 | 768 | 1.302 | 1.026 | 93 | 196 | 297 | 6.157 | 9.433 | 6.166 | 6.301 | 7.202 | 154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Christian Kejlskov Jørgensen | Founder | 0 companies |