| Revenue | DKK 423K | +31% |
| EBITDA | DKK 584K | +162% |
| Net profit | DKK 288K | +280% |
| Total assets | DKK 7,1M | +2% |
| Equity | DKK 2,3M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 36 | 389 | 257 | 274 | 254 | -5 | 299 | 200 | 398 | 360 | 380 | 323 | 423 |
| Staff expenses | -0 | -0 | -0 | -11 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 |
| EBITDA | -530 | -264 | 389 | 246 | 266 | 253 | -5 | 299 | 200 | 298 | 260 | 680 | 223 | 584 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -530 | -264 | 389 | 246 | 266 | 253 | -5 | 299 | 200 | 298 | 260 | 680 | 223 | 584 |
| Net financials | -172 | -151 | -219 | -117 | -132 | -157 | -189 | -105 | -52 | -105 | -156 | -85 | -120 | -215 |
| Profit before tax | -351 | -416 | 169 | 129 | 134 | 96 | -195 | 194 | 148 | 193 | 104 | 594 | 103 | 369 |
| Tax | 175 | -129 | 28 | 33 | 31 | 21 | -43 | 43 | 33 | 43 | 23 | 130 | 28 | 81 |
| Net profit | -526 | -286 | 141 | 96 | 103 | 75 | -152 | 151 | 115 | 150 | 81 | 464 | 76 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.526 | 6.234 | 6.632 | 6.709 | 6.768 | 6.762 | 6.672 | 6.848 | 6.737 | 6.673 | 6.532 | 7.197 | 6.928 | 7.054 |
| Equity | 976 | 690 | 831 | 927 | 1.030 | 1.105 | 953 | 1.104 | 1.219 | 1.369 | 1.450 | 1.914 | 1.990 | 2.279 |
| Long-term debt | 5.023 | 4.989 | 5.003 | 4.937 | 4.867 | 4.808 | 4.762 | 4.673 | 4.249 | 4.002 | 3.765 | 3.992 | 3.829 | 3.665 |
| Short-term debt | 211 | 369 | 581 | 606 | 631 | 609 | 760 | 831 | 1.026 | 1.082 | 1.117 | 1.029 | 868 | 826 |
| Total debt | 5.234 | 5.358 | 5.584 | 5.543 | 5.498 | 5.417 | 5.522 | 5.504 | 5.276 | 5.084 | 4.882 | 5.020 | 4.697 | 4.491 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Audit | Audit | 2010 | — | — |
JA Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 100.0% | 90.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Bille | Audit | 0 companies |
| Jens Anton Brok | Founder | 0 companies |