| Revenue | DKK -2,5M | -707% |
| EBITDA | DKK -2,5M | -707% |
| Net profit | DKK 2,2M | +1509% |
| Total assets | DKK 13,1M | -49% |
| Equity | DKK 10,3M | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 497 | 448 | 489 | 605 | 440 | 404 | 435 | 419 | -2.546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -387 | -1.303 | 648 | 605 | 245 | 566 | 539 | 419 | -2.546 |
| Depreciation & amort. | -0 | -0 | -0 | -191 | -191 | -191 | -191 | -191 | -0 |
| EBIT | -387 | -1.303 | 648 | 414 | 54 | 375 | 348 | 228 | -2.546 |
| Net financials | -11 | 995 | 364 | 271 | 554 | -489 | -550 | -323 | 4.903 |
| Profit before tax | -398 | -307 | 1.012 | 684 | 608 | -114 | -202 | -95 | 2.357 |
| Tax | -384 | 2 | -257 | 52 | -50 | 60 | 34 | 62 | 144 |
| Net profit | -14 | -310 | 1.270 | 632 | 658 | -173 | -236 | -157 | 2.213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.390 | 20.373 | 20.045 | 22.214 | 25.020 | 21.785 | 22.175 | 25.915 | 13.103 |
| Equity | — | 5.465 | 6.943 | 7.475 | 12.480 | 11.943 | 12.329 | 15.376 | 10.343 |
| Long-term debt | 13.392 | 15.921 | 14.458 | 9.870 | 11.952 | 10.943 | 9.783 | 5.111 | 0 |
| Short-term debt | 6.190 | 4.324 | 3.914 | 6.834 | 5.193 | 3.165 | 3.977 | 5.416 | 2.057 |
| Total debt | 19.582 | 20.245 | 13.102 | 14.738 | 17.144 | 14.108 | 13.760 | 10.527 | 2.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1989 | |
| Individual | 50.0% | 50.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Per Flemming Jacobsen | Board of Directors | 0 companies |
| Jeppe Drejer | Board of Directors | 0 companies |
| Nicolai Drejer | Board of Directors | 0 companies |
| Niels Kamp Thulstrup | Board of Directors | 0 companies |