| Revenue | DKK -44K | +196% |
| EBITDA | DKK -110K | -18% |
| Net profit | DKK -115K | +12% |
| Total assets | DKK 589K | -9% |
| Equity | DKK 284K | -29% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.213 | 3.222 | 3.047 | 2.824 | 2.899 | 3.475 | 34 | -41 | -27 | -13 | 66 | 1.945 | -15 | -44 |
| Staff expenses | -992 | -1.036 | -798 | -724 | -856 | -1.014 | -165 | -0 | -0 | -0 | -0 | -1.254 | -74 | -66 |
| EBITDA | -228 | -103 | 174 | 198 | -53 | -173 | 131 | -41 | -27 | -13 | 66 | 568 | -93 | -110 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -12 | -20 | -0 | -11 | -11 | -11 | -19 | -19 | -22 | -32 |
| EBIT | -228 | -103 | 174 | 179 | -65 | -193 | 131 | -51 | -38 | -24 | 47 | 549 | -115 | -143 |
| Net financials | 11 | -6 | -7 | 7 | 1 | -29 | -7 | -4 | -5 | -3 | -3 | -0 | 2 | 0 |
| Profit before tax | -218 | -109 | 167 | 186 | -64 | -221 | -138 | -55 | -43 | -27 | 44 | 549 | -113 | -143 |
| Tax | -34 | -0 | 1 | 39 | -14 | -26 | -0 | -0 | -0 | -0 | -0 | 37 | 18 | -28 |
| Net profit | -184 | -109 | 165 | 147 | -50 | -195 | -138 | -55 | -43 | -27 | 44 | 512 | -131 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.936 | 1.140 | 1.239 | 1.341 | 1.335 | 986 | 239 | 155 | 177 | 161 | 317 | 1.152 | 647 | 589 |
| Equity | 278 | 168 | 334 | 481 | 431 | 236 | 98 | 43 | 0 | -26 | 18 | 530 | 399 | 284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.658 | 972 | 904 | 820 | 878 | 750 | 141 | 112 | 176 | 188 | 299 | 622 | 249 | 305 |
| Total debt | 1.658 | 972 | 904 | 820 | 878 | 750 | 141 | 112 | 176 | 188 | 299 | 622 | 249 | 305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Audit | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Hansen | Audit | 0 companies |
| Margit Hammerup | Board of Directors | 0 companies |
| Jonas Lie | Chairman | 0 companies |