| Revenue | DKK 98K | -44% |
| EBITDA | DKK -251K | -51% |
| Net profit | DKK 228K | -32% |
| Total assets | DKK 5,6M | +6% |
| Equity | DKK 5M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 975 | 560 | 412 | 500 | 159 | 252 | 328 | 446 | 308 | 299 | 175 | 98 |
| Staff expenses | -268 | -298 | -480 | -426 | -337 | -110 | -0 | -200 | -226 | -289 | -240 | -342 | -302 |
| EBITDA | -281 | 677 | 80 | -13 | 163 | 49 | 252 | 128 | 219 | 18 | 59 | -167 | -251 |
| Depreciation & amort. | -0 | -0 | -132 | -188 | -146 | -140 | -140 | -291 | -339 | -191 | -191 | -191 | -37 |
| EBIT | -281 | 677 | -53 | -201 | 17 | -91 | 112 | -163 | -120 | -172 | -132 | -357 | -289 |
| Net financials | 1.145 | 574 | 500 | 204 | 80 | 82 | -242 | 467 | 177 | 258 | -592 | 787 | 581 |
| Profit before tax | 857 | 1.245 | 447 | 3 | 97 | -9 | -131 | 304 | 57 | 86 | -724 | 430 | 293 |
| Tax | -0 | 42 | -36 | -1 | 25 | -9 | -28 | 47 | 17 | 17 | -156 | 95 | 64 |
| Net profit | 857 | 1.203 | 483 | 4 | 72 | 0 | -103 | 256 | 41 | 69 | -568 | 335 | 228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.389 | 6.030 | 9.036 | 8.049 | 7.613 | 5.891 | 5.678 | 6.696 | 6.506 | 6.340 | 4.980 | 5.291 | 5.602 |
| Equity | 4.093 | 5.198 | 5.581 | 5.484 | 5.658 | 5.555 | 5.346 | 5.494 | 5.427 | 5.382 | 4.700 | 4.917 | 5.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 272 | 808 | 3.404 | 2.512 | 1.880 | 275 | 298 | 1.168 | 1.065 | 950 | 280 | 374 | 579 |
| Total debt | 272 | 808 | 3.404 | 2.512 | 1.880 | 275 | 298 | 1.168 | 1.065 | 950 | 280 | 374 | 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Management | Management | 1986 | — | — |
NS Audit | Audit | 1986 | — | — |
OJ Audit | Audit | 1986 | — | — |
PE | Founder | 1986 | — | — |
PA Management | Management | 1986 | — | — |
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Christiansen | Management | 0 companies |
| Niels Steenholdt | Audit | 0 companies |
| Ove Juul | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Per Abraham Kring | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Erling Steen Christensen | Board of Directors | 0 companies |
| Poul Brøndum | Board of Directors | 0 companies |
| Poul Petersen | Board of Directors | 0 companies |