| Revenue | DKK -20,5M | +8933% |
| EBITDA | DKK -20,8M | -4144% |
| Net profit | DKK -55,4M | -458% |
| Total assets | DKK 36,9M | -63% |
| Equity | DKK 36,8M | -62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 54 | 56 | 31 | 0 | 0 | 0 | 0 | 0 | -141 | -145 | -219 | -227 | -20.464 |
| Staff expenses | -459 | -386 | -377 | -367 | -361 | -370 | -382 | -371 | -404 | -418 | -383 | -320 | -264 | -355 |
| EBITDA | -688 | -517 | -524 | 1.214 | -544 | -594 | -571 | -514 | -564 | -559 | -528 | -539 | -491 | -20.819 |
| Depreciation & amort. | -0 | -16 | 16 | 871 | -0 | -0 | -12 | -114 | -114 | -114 | -114 | -38 | -0 | -0 |
| EBIT | -688 | -534 | -541 | 342 | -544 | -594 | -583 | -627 | -677 | -673 | -642 | -577 | -491 | -20.819 |
| Net financials | 9.630 | 11.244 | 14.596 | 3.483 | 3.409 | 8.858 | 8.567 | 11.103 | 11.079 | 22.321 | 6.638 | 30.987 | 20.346 | -34.585 |
| Profit before tax | 8.942 | 10.711 | 14.056 | 3.826 | 2.864 | 8.264 | 7.984 | 10.476 | 10.401 | 21.648 | 5.996 | 30.410 | 19.856 | -55.404 |
| Tax | 1.800 | 2.679 | 3.448 | 904 | 671 | 1.906 | 1.729 | 2.308 | 2.297 | 4.775 | 1.335 | 6.692 | 4.368 | -0 |
| Net profit | 7.142 | 8.032 | 10.608 | 2.922 | 2.193 | 6.358 | 6.254 | 8.168 | 8.104 | 16.873 | 4.661 | 23.718 | 15.488 | -55.404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.640 | 73.503 | 78.427 | 72.556 | 69.747 | 71.670 | 72.891 | 68.225 | 73.364 | 81.582 | 73.699 | 97.482 | 100.672 | 36.896 |
| Equity | 64.928 | 70.960 | 75.568 | 72.489 | 69.682 | 71.040 | 72.295 | 63.463 | 71.442 | 78.315 | 72.976 | 91.694 | 97.182 | 36.778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.712 | 2.544 | 2.860 | 67 | 65 | 630 | 596 | 4.763 | 1.923 | 3.267 | 723 | 5.788 | 3.490 | 119 |
| Total debt | 1.712 | 2.544 | 2.860 | 67 | 65 | 630 | 596 | 4.763 | 1.923 | 3.267 | 723 | 5.788 | 3.490 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1983 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kallermann | Audit | 0 companies |
| Hans Peter Sørensen | Board of Directors | 0 companies |