| Revenue | DKK 28K | +101% |
| EBITDA | DKK 28K | +101% |
| Net profit | DKK 71K | +525% |
| Total assets | DKK 608K | -14% |
| Equity | DKK 575K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 420 | 666 | 837 | 744 | 634 | 626 | 622 | 565 | 185 | 102 | 127 | 14 | 28 |
| Staff expenses | -34 | -66 | -376 | -570 | -537 | -516 | -557 | -532 | -464 | -8 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 192 | 11 | 1 | 15 | -38 | 9 | 4 | 58 | 148 | 73 | 92 | 14 | 28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 192 | 11 | 1 | 15 | -38 | 9 | 4 | 58 | 148 | 73 | 92 | 14 | 28 |
| Net financials | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -3 | -3 | -0 | 2 | 12 |
| Profit before tax | 62 | 192 | 11 | 1 | 15 | -38 | 9 | 4 | 58 | 145 | 71 | 92 | 16 | 40 |
| Tax | 16 | 39 | 5 | 1 | 5 | -1 | -0 | -0 | 13 | 28 | 16 | 20 | 5 | -31 |
| Net profit | 46 | 153 | 6 | -0 | 10 | -36 | 9 | 4 | 45 | 117 | 55 | 72 | 11 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 | 386 | 335 | 367 | 358 | 335 | 347 | 347 | 512 | 493 | 543 | 612 | 706 | 608 |
| Equity | 119 | 272 | 278 | 278 | 289 | 252 | 262 | 266 | 311 | 428 | 483 | 555 | 504 | 575 |
| Long-term debt | 13 | 48 | 3 | 0 | 0 | 0 | 0 | 0 | 13 | 32 | 16 | 20 | 0 | 0 |
| Short-term debt | 24 | 66 | 54 | 89 | 69 | 83 | 85 | 81 | 189 | 33 | 44 | 38 | 202 | 33 |
| Total debt | 37 | 114 | 57 | 89 | 69 | 83 | 85 | 81 | 201 | 65 | 60 | 58 | 202 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HL Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Fredrik Roxhage | Chief Executive Officer | 0 companies |
| Jan Christian Ljunge | Chief Executive Officer | 0 companies |
| Henrik Luplau Klitgaard | Management | 0 companies |
| Jan Christin Ljunge | Chairman | 0 companies |
| Nils Peter Gustav Liljestrand | Board of Directors | 0 companies |
| Jonas Fredrik Alm | Board of Directors | 0 companies |