| Revenue | DKK -1M | +22% |
| EBITDA | DKK -2,4M | -12% |
| Net profit | DKK 6,3M | -66% |
| Total assets | DKK 260,8M | +26% |
| Equity | DKK 253M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -64 | -52 | — | -18 | -65 | -135 | -145 | -477 | -1.808 | -433 | -607 | -833 | -1.016 |
| Staff expenses | -90 | -150 | -350 | -600 | -843 | -766 | -742 | -742 | -994 | -1.061 | -1.115 | -1.425 | -1.354 | -1.423 |
| EBITDA | -127 | -214 | -402 | -719 | -1.965 | -831 | -877 | -879 | -1.579 | -2.869 | -1.548 | -2.031 | -2.187 | -2.439 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -14 | -0 | -7 | -17 | -19 | -27 | -27 | -275 | -269 | -262 |
| EBIT | -127 | -214 | -402 | -721 | -1.979 | -831 | -884 | -896 | -1.599 | -2.896 | -1.575 | -2.306 | -2.456 | -2.701 |
| Net financials | 10.124 | 12.437 | 623 | 5.991 | 7.407 | 12.391 | -2.109 | 23.643 | 19.865 | 55.939 | -15.355 | 11.018 | 26.513 | 10.821 |
| Profit before tax | 9.997 | 12.223 | 220 | 5.270 | 5.428 | 11.561 | -2.993 | 22.741 | 18.366 | 53.035 | -16.937 | 8.704 | 24.049 | 8.073 |
| Tax | 2.560 | 3.192 | 1.934 | 1.746 | 703 | 1.617 | -1.397 | 4.135 | 2.687 | 3.939 | -3.580 | 1.660 | 5.083 | 1.786 |
| Net profit | 7.437 | 9.030 | -1.714 | 3.525 | 4.693 | 9.914 | -1.597 | 18.536 | 15.579 | 49.096 | -13.357 | 6.903 | 18.622 | 6.287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 130.019 | 135.196 | 138.517 | 144.066 | 144.728 | 152.618 | 135.347 | 153.795 | 165.219 | 207.642 | 191.932 | 192.942 | 206.367 | 260.832 |
| Equity | 118.417 | 124.947 | 123.183 | 127.195 | 131.155 | 140.529 | 134.405 | 147.742 | 158.732 | 202.262 | 188.904 | 189.808 | 202.829 | 252.956 |
| Long-term debt | 10.000 | 9.000 | 9.500 | 12.817 | 10.400 | 10.800 | 500 | 0 | 581 | 595 | 607 | 597 | 0 | 0 |
| Short-term debt | 1.602 | 1.249 | 5.834 | 4.054 | 3.173 | 1.289 | 441 | 5.844 | 5.587 | 4.319 | 2.420 | 2.537 | 2.738 | 7.041 |
| Total debt | 11.602 | 10.249 | 15.334 | 16.871 | 13.573 | 12.089 | 941 | 5.844 | 6.168 | 4.913 | 3.028 | 3.134 | 2.738 | 7.041 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Kühle Birch | Chairman | 0 companies |
| Uffe Bøgelund Jensen | Board of Directors | 0 companies |
| Svend Erik Nielsen | Chairman | 0 companies |
| Gitte Lansner | Board of Directors | 0 companies |