| Revenue | DKK -42K | +9% |
| EBITDA | DKK -323K | -745% |
| Net profit | DKK 45K | -91% |
| Total assets | DKK 13,2M | +9% |
| Equity | DKK 13,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -8 | -17 | -8 | -12 | -98 | -154 | -777 | 28 | 20 | -49 | -38 | -42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -282 |
| EBITDA | -5 | -8 | -17 | -8 | -12 | -98 | -200 | -817 | 161 | 484 | -49 | -38 | -323 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -8 | -17 | -8 | -12 | -98 | -200 | -817 | 161 | 484 | -49 | -38 | -323 |
| Net financials | 2.321 | 1.138 | 1.241 | 1.303 | 2.501 | 1.602 | 783 | -129 | 176 | 2.135 | -1.553 | 697 | 555 |
| Profit before tax | 2.316 | 1.130 | 1.224 | 1.295 | 2.488 | 1.504 | 630 | -876 | 386 | 2.634 | -1.602 | 658 | 232 |
| Tax | 71 | 49 | 32 | 5 | 53 | 1 | -15 | -14 | 16 | 579 | -0 | 152 | 186 |
| Net profit | 2.245 | 1.081 | 1.192 | 1.290 | 2.436 | 1.503 | 645 | -862 | 370 | 2.056 | -1.602 | 506 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.878 | 6.555 | 7.695 | 8.775 | 10.810 | 11.817 | 12.187 | 11.239 | 11.500 | 14.970 | 12.550 | 12.170 | 13.215 |
| Equity | 5.307 | 6.188 | 7.180 | 8.170 | 10.406 | 11.709 | 11.908 | 10.938 | 11.197 | 14.164 | 12.448 | 11.954 | 13.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 570 | 367 | 515 | 604 | 404 | 108 | 278 | 301 | 302 | 806 | 102 | 216 | 37 |
| Total debt | 570 | 367 | 515 | 604 | 404 | 108 | 278 | 301 | 302 | 806 | 102 | 216 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Peter Lerbrandt | Board of Directors | 0 companies |
| Jes Bech Müller | Board of Directors | 0 companies |
| Morten Falk-Sørensen | Board of Directors | 0 companies |
| Bent Henrik Madsen | Board of Directors | 0 companies |
| Charlotte Salskov-Iversen | Board of Directors | 0 companies |
| Claus Willumsen | Board of Directors | 0 companies |
| Lars Aarup Poulsen | Board of Directors | 0 companies |
| Søren Møller Hansen | Board of Directors | 0 companies |