| Revenue | DKK 94K | -19% |
| EBITDA | DKK 94K | -19% |
| Net profit | DKK 1M | -64% |
| Total assets | DKK 19,3M | -5% |
| Equity | DKK 17,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | -21 | 51 | 62 | 159 | 108 | 123 | 66 | 94 | 86 | 49 | -33 | 116 | 94 |
| Staff expenses | -0 | -0 | -0 | -105 | -60 | -60 | -60 | -60 | -60 | -15 | -0 | -0 | -0 | -0 |
| EBITDA | 95 | -47 | 6 | -93 | 99 | 1.003 | 63 | 6 | 1.997 | 71 | 49 | -33 | 116 | 94 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -59 | 477 | -48 | -48 | 981 | -36 | -36 | -38 | -39 | -28 |
| EBIT | 95 | -47 | 6 | -93 | 40 | 526 | 15 | -43 | 1.016 | 36 | 14 | -71 | 78 | 66 |
| Net financials | 584 | 528 | 329 | 566 | 715 | 2.408 | 493 | 640 | 1.737 | 2.718 | -144 | 4.458 | 3.199 | 943 |
| Profit before tax | 679 | 481 | 335 | 473 | 755 | 2.933 | 508 | 597 | 2.753 | 2.753 | -131 | 4.387 | 3.276 | 1.050 |
| Tax | 44 | 25 | 45 | 34 | 12 | 245 | 17 | 66 | 401 | 378 | -199 | 750 | 476 | 29 |
| Net profit | 635 | 456 | 290 | 439 | 743 | 2.689 | 491 | 531 | 2.351 | 2.376 | 68 | 3.637 | 2.800 | 1.021 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.950 | 8.007 | 8.016 | 8.365 | 8.951 | 11.147 | 11.235 | 11.737 | 13.325 | 15.712 | 15.281 | 17.723 | 20.384 | 19.335 |
| Equity | — | 6.314 | 6.308 | 6.648 | 7.292 | 9.481 | 9.727 | 10.152 | 11.695 | 13.411 | 13.021 | 14.908 | 16.362 | 17.123 |
| Long-term debt | 1.887 | 3.076 | 3.068 | 2.999 | 2.941 | 2.891 | 2.670 | 2.565 | 2.415 | 2.332 | 806 | 1.609 | 1.307 | 703 |
| Short-term debt | 57 | 143 | 136 | 167 | 111 | 114 | 120 | 247 | 112 | 820 | 1.453 | 1.206 | 2.715 | 1.509 |
| Total debt | 1.945 | 3.219 | 3.204 | 1.717 | 1.659 | 3.005 | 2.790 | 2.812 | 2.527 | 3.153 | 2.260 | 2.815 | 4.022 | 2.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Bechmann Danielsen | Audit | 0 companies |
| Dennis Lundgaard Worm | Board of Directors | 0 companies |