| Revenue | DKK -1,6M | +559% |
| EBITDA | DKK -4,5M | -71% |
| Net profit | DKK 26,6M | -16% |
| Total assets | DKK 132,9M | -3% |
| Equity | DKK 129,3M | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -895 | 525 | — | — | -705 | -636 | -759 | -1.086 | -614 | -548 | -705 | -567 | -241 | -1.588 |
| Staff expenses | -626 | -690 | -0 | -0 | -1.696 | -1.896 | -2.050 | -2.092 | -1.748 | -1.921 | -1.892 | -1.921 | -2.363 | -2.865 |
| EBITDA | -1.521 | 1.215 | 0 | 0 | -2.401 | -2.532 | -2.809 | -3.177 | -2.362 | -2.469 | -2.596 | -2.488 | -2.604 | -4.453 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -70 | -134 | -225 | -225 | -225 |
| EBIT | -1.521 | 1.215 | 0 | 0 | -2.401 | -2.532 | -2.809 | -3.177 | -2.432 | -2.539 | -2.730 | -2.712 | -2.828 | -4.678 |
| Net financials | 5.076 | -7.803 | 0 | 0 | 7.636 | 15.316 | 10.069 | 17.067 | 12.153 | 17.161 | 20.289 | 21.372 | 34.599 | 31.302 |
| Profit before tax | 3.555 | -6.465 | 0 | 0 | 5.235 | 12.785 | 7.260 | 13.890 | 9.721 | 14.622 | 17.559 | 18.659 | 31.771 | 26.624 |
| Tax | -38 | -384 | -0 | -0 | -657 | 638 | -825 | 763 | -0 | -0 | -0 | -0 | -0 | 60 |
| Net profit | 3.593 | -6.080 | 0 | 0 | 5.892 | 12.146 | 8.085 | 13.127 | 9.721 | 14.622 | 17.559 | 18.659 | 31.771 | 26.564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.059 | 63.243 | 0 | 0 | 73.444 | 80.637 | 81.711 | 89.627 | 73.396 | 88.067 | 103.870 | 114.330 | 137.241 | 132.883 |
| Equity | 64.470 | 62.689 | 0 | 0 | 72.950 | 80.096 | 81.181 | 89.180 | 72.901 | 87.523 | 97.082 | 110.329 | 133.245 | 129.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.432 | 3.315 | 3.198 | 3.080 |
| Short-term debt | 2.589 | -555 | 0 | 0 | 494 | 541 | 530 | 448 | 495 | 544 | 3.356 | 687 | 799 | 513 |
| Total debt | 2.589 | -555 | 0 | 0 | 494 | 541 | 530 | 448 | 495 | 544 | 6.788 | 4.002 | 3.996 | 3.593 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 10.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Breum-Leer | Chairman | 0 companies |
| Jan Ranners | Chairman | 0 companies |