| Revenue | DKK -32K | +26% |
| EBITDA | DKK -32K | -26% |
| Net profit | DKK 6,2M | +6748% |
| Total assets | DKK 10,7M | +130% |
| Equity | DKK 8,1M | +79% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -24 | -22 | -23 | -19 | -22 | -23 | -27 | -25 | -28 | -42 | -35 | -25 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -24 | -22 | -23 | -19 | -22 | -23 | -27 | -25 | -28 | -42 | -35 | -25 | -32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -24 | -22 | -23 | -19 | -22 | -23 | -27 | -25 | -28 | -42 | -35 | -25 | -32 |
| Net financials | -184 | 266 | 358 | 222 | 96 | 390 | 97 | -1 | -1.094 | 1.281 | 766 | 32 | -3 | 6.310 |
| Profit before tax | -103 | 241 | 337 | 199 | 77 | 368 | 75 | -17 | -1.025 | 1.253 | 724 | -3 | -29 | 6.278 |
| Tax | 51 | 18 | 35 | 46 | 17 | 81 | 18 | 6 | 48 | 142 | -111 | 31 | 65 | 34 |
| Net profit | -154 | 223 | 302 | 152 | 60 | 287 | 57 | -23 | -1.072 | 1.111 | 835 | -34 | -94 | 6.244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.405 | 5.178 | 5.480 | 5.647 | 5.642 | 5.978 | 5.364 | 5.310 | 4.240 | 4.979 | 5.790 | 5.326 | 4.650 | 10.717 |
| Equity | 5.383 | 5.159 | 5.461 | 5.515 | 5.475 | 5.661 | 5.089 | 4.960 | 3.780 | 4.780 | 5.502 | 5.129 | 4.525 | 8.089 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 19 | 19 | 132 | 167 | 318 | 275 | 350 | 460 | 198 | 288 | 197 | 125 | 2.628 |
| Total debt | 22 | 19 | 19 | 132 | 167 | 318 | 275 | 350 | 460 | 198 | 288 | 197 | 125 | 2.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Holger Futtrup Vester | Board of Directors | 0 companies |
| Hanne Marie Jensen Vester | Chairman | 0 companies |
| Grethe Jensen Boll | Board of Directors | 0 companies |