| Revenue | DKK -141K | +41% |
| EBITDA | DKK -289K | -101% |
| Net profit | DKK -175K | -154% |
| Total assets | DKK 7,3M | -5% |
| Equity | DKK 7,2M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 8 | -11 | — | — | -23 | -25 | -28 | -19 | -29 | -38 | -88 | -100 | -141 |
| Staff expenses | -50 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -44 | -49 |
| EBITDA | -55 | 15 | -17 | 966 | 577 | -23 | -25 | -28 | -19 | -29 | -38 | -96 | -144 | -289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -9 | -9 |
| EBIT | -55 | 15 | -17 | 966 | 577 | -23 | -25 | -28 | -19 | -29 | -38 | -103 | -153 | -298 |
| Net financials | 913 | -367 | 677 | 1.965 | 591 | 866 | 702 | 446 | -536 | 1.123 | -416 | 455 | 566 | 103 |
| Profit before tax | 857 | -346 | 660 | 1.912 | 568 | 843 | 677 | 434 | -555 | 1.094 | -454 | 352 | 413 | -195 |
| Tax | 110 | -161 | 35 | 217 | -6 | 30 | 21 | 56 | -66 | 274 | -88 | 83 | 91 | -21 |
| Net profit | 747 | -185 | 625 | 1.694 | 574 | 813 | 656 | 378 | -488 | 820 | -366 | 269 | 322 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.829 | 5.123 | 5.599 | 7.175 | 7.261 | 7.572 | 7.869 | 7.586 | 7.070 | 7.956 | 7.475 | 7.455 | 7.671 | 7.326 |
| Equity | 4.652 | 4.537 | 5.062 | 6.256 | 6.230 | 6.893 | 7.339 | 7.517 | 6.929 | 7.649 | 7.170 | 7.324 | 7.529 | 7.232 |
| Long-term debt | 0 | 0 | 44 | 162 | 154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | -586 | 493 | 756 | 876 | 679 | 530 | 69 | 142 | 307 | 305 | 131 | 142 | 94 |
| Total debt | 177 | -586 | 537 | 918 | 1.030 | 679 | 530 | 69 | 142 | 307 | 305 | 131 | 142 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Christian Peter Ludvigsen | Board of Directors | 0 companies |
| Palle Melchior Jensen | Board of Directors | 0 companies |
| Katherina Killander | Chairman | 0 companies |