| Revenue | DKK 170K | +3% |
| EBITDA | DKK 170K | +3% |
| Net profit | DKK 911K | +101% |
| Total assets | DKK 8,1M | +15% |
| Equity | DKK 7,8M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 172 | 94 | -7 | 101 | 19 | 156 | 158 | 11 | 36 | 90 | 156 | 166 | 170 |
| Staff expenses | -238 | -304 | -324 | -334 | -333 | -284 | -320 | -141 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -153 | -132 | -230 | -341 | -232 | -265 | -164 | 17 | 11 | 36 | 90 | 156 | 166 | 170 |
| Depreciation & amort. | 138 | -138 | -138 | -138 | -138 | -143 | -153 | -153 | -155 | -157 | -158 | -158 | -158 | -158 |
| EBIT | -291 | -270 | -368 | -479 | -370 | -408 | -317 | -136 | -144 | -122 | -68 | -2 | 8 | 12 |
| Net financials | 320 | 647 | 527 | 201 | 265 | 391 | -1.020 | 204 | 60 | 64 | 281 | 492 | 468 | 1.201 |
| Profit before tax | 29 | 377 | 159 | -278 | -105 | -17 | -1.337 | 68 | -84 | -58 | 213 | 490 | 476 | 1.213 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 23 | 303 |
| Net profit | 28 | 377 | 159 | -278 | -105 | -17 | -1.337 | 68 | -84 | -58 | 213 | 490 | 453 | 911 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.465 | 8.741 | 8.799 | 8.405 | 8.283 | 8.186 | 6.742 | 6.618 | 6.462 | 6.264 | 6.351 | 6.742 | 7.068 | 8.130 |
| Equity | 8.401 | 8.681 | 8.742 | 8.365 | 8.159 | 8.038 | 6.596 | 6.556 | 6.361 | 6.190 | 6.289 | 6.661 | 6.992 | 7.768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 64 | 60 | 57 | 41 | 124 | 147 | 147 | 63 | 102 | 74 | 62 | 81 | 76 | 361 |
| Total debt | 64 | 60 | 57 | 41 | 124 | 147 | 147 | 63 | 102 | 74 | 62 | 81 | 76 | 361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
KA | Audit | 2009 | — | — |
PE Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Knud Anders Holdgaard | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |