| Revenue | DKK -121K | +1414% |
| EBITDA | DKK -253K | -144% |
| Net profit | DKK 484K | +175% |
| Total assets | DKK 1,6M | +38% |
| Equity | DKK 1,4M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 125 | 168 | -17 | 462 | 430 | 2.121 | 446 | 446 | 522 | 206 | 225 | -8 | -121 |
| Staff expenses | -0 | -0 | -0 | -0 | -121 | -364 | -366 | -371 | -362 | -372 | -186 | -0 | -31 | -132 |
| EBITDA | -11 | 125 | 168 | -17 | 342 | 66 | 1.755 | 40 | 50 | 116 | -16 | 184 | -104 | -253 |
| Depreciation & amort. | -0 | -0 | -24 | -26 | -27 | -28 | -30 | -44 | -41 | -41 | -39 | -38 | -7 | -21 |
| EBIT | -11 | 125 | 145 | -43 | 315 | 38 | 1.725 | -4 | 8 | 75 | -55 | 146 | -111 | -275 |
| Net financials | -125 | -73 | -67 | -91 | -80 | -73 | -71 | -66 | -73 | -84 | 21 | -73 | 355 | 897 |
| Profit before tax | -136 | 52 | 78 | -134 | 235 | -36 | 1.655 | -71 | -64 | -9 | -35 | 73 | 244 | 623 |
| Tax | -0 | -0 | -0 | -117 | 52 | -8 | 363 | 19 | -7 | 4 | -1 | 23 | 67 | 139 |
| Net profit | -136 | 52 | 78 | -17 | 183 | -28 | 1.291 | -89 | -57 | -13 | -34 | 50 | 176 | 484 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.182 | 3.182 | 3.188 | 3.318 | 3.505 | 3.395 | 4.572 | 3.883 | 3.567 | 3.512 | 3.420 | 3.458 | 1.194 | 1.647 |
| Equity | -193 | -141 | -63 | -80 | 103 | 75 | 1.367 | 1.178 | 1.120 | 996 | 850 | 899 | 1.076 | 1.438 |
| Long-term debt | 2.467 | 2.467 | 2.467 | 2.467 | 2.467 | 2.467 | 2.467 | 4.674 | 2.871 | 2.871 | 1.435 | 1.456 | 66 | 137 |
| Short-term debt | 908 | 856 | 783 | 930 | 935 | 853 | 738 | 368 | 1.011 | 1.080 | 1.135 | 1.103 | 52 | 72 |
| Total debt | 3.375 | 3.323 | 3.250 | 3.397 | 3.402 | 3.320 | 3.205 | 5.042 | 3.882 | 3.951 | 2.570 | 2.559 | 119 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |