| Revenue | DKK 137K | +5% |
| EBITDA | DKK -602K | -16% |
| Net profit | DKK -52K | -101% |
| Total assets | DKK 14M | -2% |
| Equity | DKK 13,9M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 52 | 12 | -2 | -0 | 52 | 39 | 41 | 63 | 53 | 50 | 95 | 131 | 137 |
| Staff expenses | -50 | -50 | -150 | -100 | -0 | -150 | -180 | -151 | -454 | -632 | -605 | -580 | -552 | -627 |
| EBITDA | -40 | -39 | -138 | -102 | -0 | -138 | -196 | -156 | -457 | -634 | -616 | -602 | -518 | -602 |
| Depreciation & amort. | 16 | -16 | -16 | -11 | -16 | -16 | -16 | -16 | -16 | -16 | -16 | -43 | -43 | -43 |
| EBIT | -56 | -55 | -154 | -112 | -16 | -154 | -212 | -172 | -473 | -650 | -632 | -645 | -562 | -646 |
| Net financials | 785 | 364 | 1.141 | 567 | 1.037 | 1.775 | 2.345 | 1.627 | 2.754 | 2.235 | 671 | 1.239 | 4.602 | 594 |
| Profit before tax | 728 | 309 | 987 | 454 | 1.020 | 1.620 | 2.133 | 1.455 | 2.281 | 1.585 | 39 | 593 | 4.040 | -52 |
| Tax | 47 | 63 | 21 | -7 | 101 | 147 | 246 | -93 | 183 | 160 | -12 | -0 | 10 | -0 |
| Net profit | 681 | 246 | 967 | 461 | 919 | 1.473 | 1.887 | 1.548 | 2.099 | 1.425 | 50 | 593 | 4.030 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.841 | 5.868 | 5.381 | 5.619 | 6.552 | 7.820 | 9.612 | 10.086 | 11.585 | 11.521 | 9.666 | 10.876 | 14.241 | 14.002 |
| Equity | 5.703 | 5.749 | 5.216 | 5.577 | 5.996 | 7.069 | 8.756 | 9.604 | 10.793 | 10.968 | 9.618 | 10.212 | 14.122 | 13.935 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 118 | 165 | 42 | 556 | 751 | 856 | 482 | 792 | 554 | 47 | 664 | 119 | 67 |
| Total debt | 138 | 118 | 165 | 42 | 556 | 751 | 856 | 482 | 792 | 554 | 47 | 664 | 119 | 67 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Grøn Kallermann | Chairman | 0 companies |
| Mette Kallermann | Board of Directors | 0 companies |