| Revenue | DKK -1,1M | +14% |
| EBITDA | DKK -1,1M | +31% |
| Net profit | DKK -1,1M | +45% |
| Total assets | DKK 2,1M | -49% |
| Equity | DKK 1,8M | -37% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.336 | 4.415 | 8.911 | 1.078 | 2.438 | 2.496 | 3.938 | -933 | -1.063 |
| Staff expenses | -298 | -497 | -705 | -984 | -1.334 | -1.137 | -1.560 | -610 | -1 |
| EBITDA | 675 | 113 | 1.855 | 94 | 1.104 | 1.359 | 2.379 | -1.543 | -1.062 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 675 | 113 | 1.855 | 94 | 1.104 | 1.359 | 2.379 | -1.543 | -1.062 |
| Net financials | -1 | 0 | -1 | -6 | 42 | -48 | -451 | -429 | -30 |
| Profit before tax | 674 | 113 | 1.854 | 88 | 1.146 | 1.311 | 1.927 | -1.972 | -1.091 |
| Tax | 149 | 26 | 408 | 20 | 252 | 288 | 424 | -0 | -0 |
| Net profit | 525 | 87 | 1.446 | 68 | 894 | 1.023 | 1.503 | -1.972 | -1.091 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 2.165 | 2.335 | 2.404 | 3.301 | 4.317 | 6.031 | 4.015 | 2.067 |
| Equity | 625 | 712 | 2.011 | 2.079 | 2.862 | 3.772 | 5.160 | 2.938 | 1.847 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 251 | 177 | 0 | 0 |
| Short-term debt | 374 | 1.453 | 324 | 325 | 439 | 294 | 694 | 1.077 | 220 |
| Total debt | 374 | 1.453 | 324 | 325 | 439 | 545 | 871 | 1.077 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Astrup Madsen | Unofficial title | 0 companies |