| Revenue | DKK -297K | -14% |
| EBITDA | DKK -672K | +6% |
| Net profit | DKK 345K | -2% |
| Total assets | DKK 19,9M | +3% |
| Equity | DKK 15,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 0 | -328 | -362 | -347 | -297 |
| Staff expenses | -0 | -0 | -0 | -397 | -0 | -0 | -0 | -0 | -0 | -364 | -364 | -364 | -374 |
| EBITDA | -251 | -264 | -363 | -740 | -926 | -915 | -732 | -812 | -926 | -692 | -727 | -711 | -672 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -180 | -180 | -367 | -0 |
| EBIT | -251 | -264 | -363 | -740 | -926 | -915 | -732 | -812 | -926 | -872 | -907 | -1.078 | -672 |
| Net financials | 754 | 277 | 1.261 | 1.825 | 750 | 1.389 | -96 | 2.565 | 1.553 | 2.703 | -2.658 | 1.473 | 1.064 |
| Profit before tax | 503 | 13 | 898 | 1.085 | -231 | 438 | -1.001 | 1.752 | 626 | 1.831 | -3.566 | 395 | 392 |
| Tax | 58 | 66 | 76 | 134 | -145 | 131 | -246 | 66 | 63 | 315 | -860 | 43 | 46 |
| Net profit | 445 | -53 | 822 | 950 | -86 | 307 | -755 | 1.686 | 563 | 1.516 | -2.706 | 351 | 345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.647 | 18.285 | 18.643 | 19.294 | 18.908 | 19.755 | 17.762 | 23.064 | 23.350 | 23.491 | 19.162 | 19.329 | 19.879 |
| Equity | 18.550 | 15.998 | 16.804 | 17.774 | 17.658 | 17.976 | 17.247 | 18.936 | 19.476 | 19.489 | 14.983 | 15.348 | 15.699 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.011 | 2.111 | 1.599 | 1.184 | 1.059 | 1.457 | 439 | 4.013 | 3.722 | 3.564 | 4.178 | 3.981 | 4.180 |
| Total debt | 2.011 | 2.111 | 1.599 | 1.184 | 1.059 | 1.457 | 439 | 4.013 | 3.722 | 3.564 | 4.178 | 3.981 | 4.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Klaus Kjøller Brask-Nielsen | Board of Directors | 0 companies |
| Åke Wilke | Board of Directors | 0 companies |
| Niels Trærup | Board of Directors | 0 companies |
| Christian Søgaard Larsen | Board of Directors | 0 companies |
| Lennart Hattenbach | Board of Directors | 0 companies |
| Michael Brask-Nielsen | Board of Directors | 0 companies |
| Jens Ole Nielsen | Board of Directors | 0 companies |
| Erik Nielsen | Board of Directors | 0 companies |
| Anders Brask-Nielsen | Board of Directors | 0 companies |
| Bodil Kjøller Brask | Board of Directors | 0 companies |