| Revenue | DKK 0 | — |
| EBITDA | DKK 675 | +138% |
| Net profit | DKK -230K | -134% |
| Total assets | DKK 14,9M | -1% |
| Equity | DKK 13,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | — | 436 | 13 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 364 | -81 | -81 | 426 | 720 | 1.209 | 223 | 1.887 | 301 | 259 | 390 | -1 | -2 | 1 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 364 | -81 | -81 | 426 | 720 | 1.209 | 223 | 1.887 | 301 | 259 | 390 | -1 | -2 | 1 |
| Net financials | 350 | 666 | 701 | 473 | 298 | 1.304 | 217 | 1.997 | 443 | 625 | 429 | 334 | 609 | -237 |
| Profit before tax | 305 | 585 | 620 | 463 | 306 | 1.303 | 216 | 1.995 | 442 | 623 | 426 | 333 | 608 | -236 |
| Tax | -28 | -65 | -43 | 7 | -8 | 15 | -2 | 23 | 34 | 81 | 7 | -41 | -64 | -6 |
| Net profit | 332 | 650 | 663 | 456 | 314 | 1.288 | 218 | 1.972 | 408 | 543 | 419 | 374 | 672 | -230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.498 | 9.447 | 9.894 | 9.877 | 8.789 | 10.072 | 10.074 | 11.676 | 11.943 | 12.535 | 13.225 | 13.376 | 14.986 | 14.877 |
| Equity | 6.215 | 6.816 | 7.479 | 8.021 | 8.130 | 9.367 | 9.533 | 11.452 | 11.805 | 12.302 | 12.671 | 12.984 | 13.594 | 13.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
| Short-term debt | 1.283 | 2.632 | 2.415 | 1.855 | 658 | 705 | 541 | 224 | 138 | 234 | 555 | 391 | 1.380 | 1.564 |
| Total debt | 1.283 | 2.632 | 2.415 | 1.855 | 658 | 705 | 541 | 224 | 138 | 234 | 555 | 391 | 1.392 | 1.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Søeborg | Audit | 0 companies |
| Gisle Dons | Chairman | 0 companies |
| Gitte Krogh Dons | Board of Directors | 0 companies |
| Troels Peter Troelsen | Board of Directors | 0 companies |