| Revenue | — | — |
| EBITDA | DKK 430K | -44% |
| Net profit | DKK 495K | -37% |
| Total assets | DKK 9,9M | -13% |
| Equity | DKK 8,4M | +6% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 35 | — | -22 | -45 | -96 | -73 | — | -6 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.767 | -215 | -1.834 | 175 | 35 | -13 | -22 | -45 | -96 | -73 | -41 | -6 | 767 | 430 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.767 | -215 | -1.834 | 175 | 35 | -13 | -22 | -45 | -96 | -73 | -41 | -6 | 767 | 430 |
| Net financials | 2.163 | 316 | -1.712 | 1.583 | -1.130 | 1.872 | -668 | 3.718 | -5.530 | 413 | 76 | 1.476 | 835 | 548 |
| Profit before tax | 2.128 | 277 | -1.764 | 1.527 | -1.095 | 1.859 | -690 | 3.673 | -5.626 | 340 | 36 | 1.471 | 780 | 500 |
| Tax | 82 | 77 | 11 | 303 | -105 | 310 | -200 | 342 | -106 | 90 | -7 | 10 | -9 | 5 |
| Net profit | 2.046 | 200 | -1.775 | 1.224 | -990 | 1.549 | -490 | 3.332 | -5.520 | 251 | 42 | 1.460 | 789 | 495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.412 | 13.349 | 11.137 | 11.552 | 9.651 | 10.435 | 10.361 | 12.567 | 9.218 | 7.522 | 6.141 | 10.857 | 11.371 | 9.947 |
| Equity | 9.259 | 9.362 | 7.491 | 8.477 | 7.329 | 9.606 | 9.764 | 11.662 | 6.321 | 6.172 | 5.814 | 7.090 | 7.879 | 8.374 |
| Long-term debt | 0 | 64 | 0 | 0 | 0 | 12 | 0 | 134 | 0 | 96 | 0 | 0 | 0 | 3 |
| Short-term debt | 5.153 | 3.923 | 3.647 | 3.037 | 2.322 | 757 | 597 | 771 | 2.897 | 1.254 | 327 | 3.766 | 3.492 | 1.570 |
| Total debt | 5.153 | 3.987 | 3.647 | 3.037 | 2.322 | 770 | 597 | 905 | 2.897 | 1.351 | 327 | 3.766 | 3.492 | 1.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
NR Management | Management | 1987 | — | — |
SS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Raagaard | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Oliver Finn Decarle McFall | Board of Directors | 0 companies |
| Jessie Hansen | Board of Directors | 0 companies |
| Mads Marstrand-Jørgensen | Board of Directors | 0 companies |
| Peter Højholt Sørensen | Board of Directors | 0 companies |
| Leo Larsen Alting | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |