| Revenue | DKK 38K | +5% |
| EBITDA | DKK 38K | +5% |
| Net profit | DKK -174K | -163% |
| Total assets | DKK 3,3M | -11% |
| Equity | DKK 3,2M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 370 | 340 | 729 | 185 | 135 | -3 | -96 | -140 | -104 | -67 | 28 | 38 | 36 | 38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 69 | 163 | 532 | 6 | -35 | -3 | 202 | -140 | -104 | -67 | 28 | 38 | 36 | 38 |
| Depreciation & amort. | 10 | -85 | -151 | -151 | -151 | -151 | 149 | -0 | -0 | -8 | -8 | -8 | -8 | -8 |
| EBIT | 59 | 78 | 381 | -145 | -186 | -154 | 53 | -140 | -104 | -75 | 20 | 30 | 28 | 30 |
| Net financials | 104 | 817 | 631 | 221 | -211 | 219 | -230 | 299 | 490 | 217 | -240 | 263 | 264 | -274 |
| Profit before tax | 163 | 895 | 1.015 | 76 | -397 | 65 | -177 | 159 | 387 | 142 | -220 | 293 | 293 | -243 |
| Tax | 52 | 69 | 45 | -33 | -41 | -0 | 5 | 28 | 88 | 43 | -80 | 54 | 16 | -70 |
| Net profit | 111 | 825 | 969 | 109 | -356 | 65 | -183 | 131 | 299 | 99 | -141 | 238 | 277 | -174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.849 | 3.680 | 4.020 | 3.913 | 3.433 | 3.404 | 3.169 | 3.272 | 3.476 | 3.581 | 3.235 | 3.465 | 3.688 | 3.288 |
| Equity | 2.713 | 3.142 | 3.764 | 3.774 | 3.318 | 3.333 | 3.100 | 3.157 | 3.380 | 3.405 | 3.174 | 3.322 | 3.509 | 3.245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 484 | 207 | 105 | 115 | 72 | 69 | 115 | 96 | 176 | 61 | 143 | 179 | 43 |
| Total debt | 136 | 484 | 207 | 105 | 115 | 72 | 69 | 115 | 96 | 176 | 61 | 143 | 179 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
HN Management | Management | 2002 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Hannelore Nordby | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Gustav Schmidt | Board of Directors | 0 companies |
| Ole Maare | Board of Directors | 0 companies |