| Revenue | DKK -12K | +3% |
| EBITDA | DKK -12K | -3% |
| Net profit | DKK 168K | +170% |
| Total assets | DKK 1,1M | +18% |
| Equity | DKK 1,1M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | — | — | — | 58 | -2 | -12 | -8 | -7 | -9 | -10 | -11 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 150 | 148 | 179 | 58 | -2 | -12 | -8 | -7 | -9 | -10 | -11 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 150 | 148 | 179 | 58 | -2 | -12 | -8 | -7 | -9 | -10 | -11 | -12 | -12 |
| Net financials | 112 | 150 | 152 | 185 | -89 | 147 | -269 | -88 | 137 | 226 | -306 | 345 | -228 | 180 |
| Profit before tax | 105 | 143 | 146 | 178 | -30 | 145 | -281 | -96 | 130 | 217 | -317 | 334 | -240 | 168 |
| Tax | -4 | 7 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 108 | 135 | 146 | 178 | -30 | 145 | -281 | -96 | 130 | 217 | -317 | 334 | -240 | 168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 812 | 962 | 1.116 | 1.153 | 1.140 | 1.215 | 884 | 794 | 925 | 1.143 | 827 | 1.161 | 921 | 1.089 |
| Equity | 688 | 823 | 969 | 1.147 | 1.117 | 1.210 | 876 | 780 | 911 | 1.128 | 811 | 1.145 | 905 | 1.073 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 124 | 139 | 148 | 6 | 23 | 5 | 8 | 14 | 14 | 15 | 16 | 16 | 16 | 16 |
| Total debt | 124 | 139 | 148 | 6 | 23 | 5 | 8 | 14 | 14 | 15 | 16 | 16 | 16 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Audit | Audit | 2010 | — | — |
KS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nygaard | Audit | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |