| Revenue | DKK 1M | -3% |
| EBITDA | DKK 264K | +333% |
| Net profit | DKK -664K | -139% |
| Total assets | DKK 77,6M | +23% |
| Equity | DKK 38,4M | -4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -274 | -159 | 14 | -105 | -122 | -81 | -61 | -85 | -58 | -191 | 351 | 1.153 | 1.045 | 1.008 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -401 | -688 | -687 | -909 |
| EBITDA | -274 | -159 | -446 | -584 | -760 | -81 | -61 | -85 | -795 | -805 | -50 | 471 | -113 | 264 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -86 | -86 | -86 |
| EBIT | -274 | -159 | -446 | -584 | -760 | -81 | -61 | -85 | -795 | -805 | -86 | 385 | -199 | 178 |
| Net financials | 4.987 | 2.718 | 3.044 | 5.866 | 1.309 | 1.941 | 874 | 2.291 | 1.408 | 3.619 | -3.258 | 1.912 | 2.424 | -821 |
| Profit before tax | 4.713 | 2.558 | 2.598 | 5.283 | 550 | 1.887 | 814 | 2.206 | 613 | 2.813 | -3.528 | 2.225 | 2.175 | -845 |
| Tax | 53 | 52 | 557 | 365 | 130 | 266 | 312 | 485 | 136 | 620 | -670 | 489 | 479 | -181 |
| Net profit | 4.660 | 2.506 | 2.041 | 4.917 | 420 | 1.621 | 502 | 1.721 | 477 | 2.193 | -2.857 | 1.735 | 1.696 | -664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.651 | 34.770 | 37.036 | 41.560 | 40.821 | 42.520 | 42.917 | 44.908 | 45.033 | 43.925 | 59.518 | 61.675 | 63.300 | 77.553 |
| Equity | 31.172 | 33.578 | 35.519 | 40.336 | 40.655 | 42.173 | 42.675 | 44.288 | 42.654 | 41.562 | 38.590 | 39.325 | 40.021 | 38.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.601 |
| Short-term debt | 1.479 | 1.192 | 1.517 | 1.207 | 133 | 298 | 176 | 537 | 2.279 | 2.247 | 20.928 | 22.350 | 23.203 | 1.595 |
| Total debt | 1.479 | 1.192 | 1.517 | 1.207 | 133 | 298 | 176 | 537 | 2.279 | 2.247 | 20.928 | 22.350 | 23.203 | 39.196 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Ulrik Holberg | Board of Directors | 0 companies |
| Martin Werner | Board of Directors | 0 companies |
| Frantz Sigersted-Rasmussen | Board of Directors | 0 companies |
| Henrik Werner | Board of Directors | 0 companies |