| Revenue | DKK 430K | -26% |
| EBITDA | DKK -23K | +62% |
| Net profit | DKK -18K | +76% |
| Total assets | DKK 266K | -24% |
| Equity | DKK 226K | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107 | 163 | 674 | — | 805 | 875 | 1.419 | 1.032 | 274 | 758 | 693 | 716 | 580 | 430 |
| Staff expenses | -111 | -121 | -228 | -0 | -714 | -873 | -817 | -1.031 | -665 | -501 | -544 | -595 | -639 | -452 |
| EBITDA | -4 | 41 | 446 | 0 | 91 | 2 | 602 | 1 | -391 | 256 | 149 | 121 | -59 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | 41 | 446 | 0 | 91 | 2 | 602 | 1 | -391 | 256 | 149 | 121 | -59 | -23 |
| Net financials | -24 | -8 | -10 | 0 | -2 | -1 | -0 | -0 | -1 | -10 | -6 | -2 | -1 | -1 |
| Profit before tax | -27 | 33 | 436 | 0 | 89 | 1 | 602 | 1 | -392 | 246 | 143 | 119 | -60 | -23 |
| Tax | -5 | 11 | 122 | -0 | 21 | 1 | 133 | 1 | -86 | 55 | 32 | -0 | 17 | -5 |
| Net profit | -22 | 22 | 313 | 0 | 68 | -0 | 469 | 0 | -306 | 192 | 111 | 119 | -77 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 290 | 534 | 0 | 619 | 585 | 980 | 666 | 358 | 567 | 570 | 599 | 350 | 266 |
| Equity | -65 | -43 | 270 | 0 | 341 | 237 | 706 | 601 | 186 | 378 | 377 | 381 | 245 | 226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 522 | 333 | 265 | 0 | 278 | 347 | 274 | 65 | 171 | 189 | 193 | 218 | 106 | 40 |
| Total debt | 522 | 333 | 265 | 0 | 278 | 347 | 274 | 65 | 171 | 189 | 193 | 218 | 106 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
AH Management | Management | 1987 | — | — |
PE | Founder | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Anders Højgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |