| Revenue | DKK -787K | +11% |
| EBITDA | DKK -787K | -119% |
| Net profit | DKK -705K | -124% |
| Total assets | DKK 11,7M | -4% |
| Equity | DKK 4,8M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.212 | — | — | — | 15.439 | -811 | -611 | -745 | -1.433 | -1.297 | -927 | -781 | -710 | -787 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 233 | 0 | 0 | 0 | 15.439 | -53 | -611 | -745 | -1.460 | -231 | -1.419 | 232 | 4.068 | -787 |
| Depreciation & amort. | -72 | -0 | -0 | -0 | -22 | 379 | -807 | -0 | -0 | -26 | -49 | -49 | -49 | -22 |
| EBIT | 162 | 0 | 0 | 0 | 15.417 | -432 | -1.419 | -745 | -1.460 | -257 | -1.468 | 183 | 4.019 | -809 |
| Net financials | -556 | 0 | 0 | 0 | -634 | -23 | -59 | -40 | -351 | 946 | -377 | 1.011 | 4.733 | -95 |
| Profit before tax | 718 | 0 | 0 | 0 | 14.783 | -455 | -1.477 | -785 | -1.784 | -378 | -1.353 | 181 | 3.974 | -904 |
| Tax | -0 | -0 | -0 | -0 | 1.232 | -0 | 51 | -0 | -0 | -0 | -0 | -0 | 1.082 | -199 |
| Net profit | 718 | 0 | 0 | 0 | 13.551 | -455 | -1.528 | -785 | -1.784 | -378 | -1.353 | 181 | 2.892 | -705 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.808 | 0 | 0 | 0 | 39.214 | 18.305 | 14.823 | 14.158 | 13.987 | 10.818 | 9.462 | 7.972 | 12.118 | 11.688 |
| Equity | 26.381 | 0 | 0 | 0 | 8.689 | 8.234 | 6.706 | 5.921 | 4.137 | 3.759 | 2.405 | 2.586 | 5.478 | 4.773 |
| Long-term debt | -28.866 | 0 | 0 | 0 | 25.450 | 7.980 | 7.484 | 6.980 | 9.368 | 6.908 | 6.688 | 4.379 | 4.651 | 5.085 |
| Short-term debt | -2.535 | 0 | 0 | 0 | 5.075 | 2.090 | 632 | 1.258 | 483 | 152 | 369 | 1.007 | 907 | 947 |
| Total debt | -31.401 | 0 | 0 | 0 | 30.525 | 10.071 | 8.117 | 8.238 | 9.850 | 7.060 | 7.057 | 5.386 | 5.558 | 6.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
FR Audit | Audit | 1993 | — | — |
AH | Audit | 1987 | — | — |
JK Management | Management | 1997 | — | — |
TK Management | Management | 1987 | — | — |
TP Management | Management | 1987 | — | — |
PK Audit | Audit | 2004 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Finn Rützou | Audit | 0 companies |
| Allan Hesseldahl Madsen | Audit | 0 companies |
| Janni-Maria Kofoed Laverick | Management | 0 companies |
| Tove Kirsten Larsen | Management | 0 companies |
| Tage Peder Christian Pedersen | Management | 0 companies |
| Per Kronborg Jensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Robin Goosmann | Board of Directors | 0 companies |