| Revenue | DKK 143K | -368% |
| EBITDA | DKK -19K | +87% |
| Net profit | DKK 510K | +1348% |
| Total assets | DKK 12,2M | +12% |
| Equity | DKK 10,5M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 | 21 | 204 | 592 | 1.153 | 2.007 | 2.428 | 1.820 | 1.138 | 454 | -1 | -53 | 143 |
| Staff expenses | -0 | -0 | -0 | -0 | -71 | -568 | -998 | -851 | -612 | -52 | -327 | -96 | -162 |
| EBITDA | -5 | -148 | 87 | 526 | 1.093 | 1.439 | 1.430 | 969 | 526 | 402 | -328 | -149 | -19 |
| Depreciation & amort. | -0 | -128 | -0 | -5 | -91 | -111 | -111 | -111 | -117 | -132 | -106 | -106 | -106 |
| EBIT | -5 | -276 | 87 | 521 | 1.002 | 1.328 | 1.319 | 857 | 409 | 270 | -435 | -255 | -126 |
| Net financials | 0 | 0 | -117 | -94 | -751 | -484 | -1.026 | 296 | 5.629 | 1.296 | -1.244 | 309 | 728 |
| Profit before tax | -5 | -275 | 87 | 493 | 239 | 844 | 293 | 1.153 | 6.037 | 1.566 | -1.678 | 54 | 603 |
| Tax | -0 | -0 | -14 | 133 | 76 | 209 | 407 | 161 | 150 | 343 | -355 | 95 | 93 |
| Net profit | -5 | -275 | 101 | 360 | 163 | 635 | -114 | 992 | 5.887 | 1.223 | -1.323 | -41 | 510 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 7 | 414 | 1.531 | 2.157 | 2.508 | 3.000 | 3.564 | 24.178 | 17.696 | 10.319 | 10.934 | 12.191 |
| Equity | 244 | -31 | 70 | 430 | 594 | 1.229 | 1.114 | 2.107 | 22.871 | 16.673 | 9.607 | 10.016 | 10.526 |
| Long-term debt | 0 | 7 | 0 | 525 | 761 | 581 | 551 | 482 | 429 | 410 | 393 | 380 | 364 |
| Short-term debt | 0 | 31 | 227 | 576 | 803 | 699 | 1.281 | 976 | 879 | 613 | 320 | 259 | 1.212 |
| Total debt | 43 | 38 | 227 | 1.100 | 1.564 | 1.280 | 1.832 | 1.458 | 1.308 | 1.023 | 713 | 639 | 1.576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Christian Levin | Audit | 0 companies |
| Jens Christian Toft-Petersen | Board of Directors | 0 companies |
| Per Tidemann | Chairman | 0 companies |
| Thomas Kirk | Chairman | 0 companies |