| Revenue | DKK 211K | +316% |
| EBITDA | DKK 211K | +316% |
| Net profit | DKK 185K | +280% |
| Total assets | DKK 32K | +27% |
| Equity | DKK -329K | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 410 | 514 | 569 | 450 | 308 | 716 | 340 | 389 | 97 | 15 | 19 | 117 | 51 | 211 |
| Staff expenses | -375 | -364 | -372 | -408 | -436 | -436 | -436 | -432 | -280 | -312 | -154 | -21 | -0 | -0 |
| EBITDA | 23 | 137 | 183 | 26 | -127 | 186 | -95 | -43 | -183 | -297 | -134 | 96 | 51 | 211 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -14 | -11 | -6 | -2 | -0 | -0 | -0 | -0 | -6 |
| EBIT | 23 | 137 | 183 | 26 | -139 | 172 | -107 | -49 | -185 | -297 | -134 | 96 | 51 | 205 |
| Net financials | -31 | -37 | -25 | -21 | -14 | -12 | -10 | -11 | -9 | -6 | -11 | -5 | -29 | -20 |
| Profit before tax | -8 | 100 | 158 | 5 | -153 | 160 | -116 | -60 | -194 | -303 | -145 | 91 | 22 | 185 |
| Tax | 5 | 20 | 30 | 5 | -32 | 37 | -25 | -13 | -43 | -0 | -0 | -0 | 124 | -0 |
| Net profit | -13 | 81 | 128 | 1 | -121 | 123 | -92 | -47 | -151 | -303 | -145 | 91 | -103 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 578 | 648 | 830 | 661 | 477 | 779 | 328 | 435 | 362 | 206 | 236 | 252 | 25 | 32 |
| Equity | — | 11 | 139 | 140 | 112 | 236 | 144 | 97 | -55 | -358 | -503 | -412 | -514 | -329 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 648 | 637 | 691 | 521 | 365 | 543 | 184 | 338 | 416 | 564 | 740 | 664 | 540 | 361 |
| Total debt | 648 | 637 | 691 | 521 | 365 | 543 | 184 | 338 | 416 | 564 | 740 | 664 | 540 | 361 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Krogh | Chairman | 0 companies |
| Patrick Bay Damsted | Board of Directors | 0 companies |