| Revenue | — | — |
| EBITDA | DKK -103K | -9% |
| Net profit | DKK -29,3M | -167% |
| Total assets | DKK 192,9M | -15% |
| Equity | DKK 162,4M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.063 | — | -80 | -19 | -13 | -43 | -40 | -34 | -59 | -70 | -113 | -99 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.995 | -71 | -80 | -5.453 | -13 | -43 | -40 | -34 | -59 | -70 | -113 | -99 | -95 | -103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.995 | -71 | -80 | -5.453 | -13 | -43 | -40 | -34 | -59 | -70 | -113 | -99 | -95 | -103 |
| Net financials | 0 | 10.248 | 23.461 | 12.137 | 2.115 | 14.525 | 4.888 | 6.645 | 8.867 | 37.513 | -4.711 | 29.137 | 55.971 | -29.057 |
| Profit before tax | 1.995 | 10.177 | 23.381 | -19 | 2.103 | 14.483 | 4.848 | 6.611 | 8.808 | 37.443 | -4.824 | 29.038 | 55.876 | -29.160 |
| Tax | 210 | 1.652 | 5.926 | -2.717 | 366 | 3.250 | 995 | 1.454 | 1.938 | 8.247 | -1.061 | 6.399 | 12.390 | 117 |
| Net profit | 1.785 | 8.525 | 17.455 | 9.401 | 1.736 | 11.233 | 3.853 | 5.157 | 6.870 | 29.196 | -3.763 | 22.638 | 43.486 | -29.277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.541 | 49.902 | 84.335 | 89.627 | 90.038 | 123.701 | 89.248 | 104.371 | 111.293 | 185.078 | 149.152 | 176.156 | 227.258 | 192.855 |
| Equity | 35.917 | 44.442 | 61.897 | 71.298 | 73.035 | 84.267 | 88.120 | 93.277 | 100.147 | 129.344 | 125.580 | 148.219 | 191.705 | 162.428 |
| Long-term debt | 0 | 1.419 | 5.710 | 2.394 | 0 | 2.019 | 0 | 0 | 0 | 0 | 0 | 3.951 | 10.832 | 0 |
| Short-term debt | 10.624 | 4.041 | 16.728 | 15.935 | 17.004 | 37.414 | 1.128 | 11.094 | 11.145 | 55.734 | 23.572 | 23.986 | 24.721 | 30.427 |
| Total debt | 10.624 | 5.460 | 22.438 | 18.329 | 17.004 | 39.433 | 1.128 | 11.094 | 11.145 | 55.734 | 23.572 | 27.938 | 35.553 | 30.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Audit | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
JK Audit | Audit | 1987 | — | — |
PE Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Seierup | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Kurt Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |