| Revenue | DKK 219K | +70% |
| EBITDA | DKK 115K | +292% |
| Net profit | DKK 71K | +2398% |
| Total assets | DKK 1,4M | -8% |
| Equity | DKK 806K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 337 | 97 | 157 | 240 | 283 | 38 | 392 | 322 | 28 | 517 | 41 | 129 | 219 |
| Staff expenses | -158 | -119 | -167 | -179 | -140 | -181 | -198 | -183 | -213 | -188 | -158 | -204 | -189 | -104 |
| EBITDA | 2 | 215 | -73 | -29 | 131 | 98 | -160 | 209 | 109 | -160 | 359 | -163 | -60 | 115 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 215 | -73 | -29 | 131 | 98 | -160 | 209 | 109 | -160 | 359 | -163 | -60 | 115 |
| Net financials | -41 | -30 | -32 | -33 | -37 | -23 | -14 | -28 | -7 | -9 | -26 | -1 | -11 | -13 |
| Profit before tax | -39 | 184 | -105 | -61 | 94 | 75 | -173 | 181 | 102 | -168 | 333 | -164 | -71 | 102 |
| Tax | -7 | 45 | -0 | -0 | 17 | -0 | -20 | 42 | 23 | -36 | 75 | -0 | -67 | 30 |
| Net profit | -32 | 139 | -105 | -61 | 76 | 75 | -153 | 140 | 79 | -132 | 258 | -163 | -3 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.382 | 1.489 | 1.441 | 1.593 | 1.595 | 1.531 | 1.257 | 1.457 | 1.390 | 1.329 | 1.533 | 1.399 | 1.475 | 1.361 |
| Equity | 586 | 125 | 125 | 125 | 125 | 125 | 557 | 697 | 776 | 643 | 901 | 738 | 735 | 806 |
| Long-term debt | 70 | 84 | 60 | 39 | 25 | 20 | -2 | 0 | 23 | 0 | 37 | 0 | 0 | 0 |
| Short-term debt | 726 | 585 | 433 | 931 | 844 | 723 | 702 | 760 | 591 | 686 | 595 | 661 | 740 | 555 |
| Total debt | 796 | 669 | 493 | 970 | 869 | 743 | 700 | 760 | 614 | 686 | 632 | 661 | 740 | 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RR | Audit | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. Revisor Bent Madsen | Audit | 0 companies |
| Mona Andreasen | Board of Directors | 0 companies |