| Revenue | DKK 3K | -119% |
| EBITDA | DKK 3K | +119% |
| Net profit | DKK 2,1M | -25% |
| Total assets | DKK 11M | +17% |
| Equity | DKK 6M | +53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 13 | 11 | 6 | -34 | 230 | 1.897 | 722 | 1.419 | 1.884 | 1.175 | -60 | -16 | 3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -804 | 13 | 11 | 746 | -34 | 230 | 1.897 | 722 | 1.419 | 1.884 | 1.175 | -60 | -16 | 3 |
| Depreciation & amort. | -0 | -0 | -11 | 370 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -17 | -18 | -18 |
| EBIT | -804 | 13 | 0 | 376 | -43 | 220 | 1.897 | 722 | 1.419 | 1.884 | 1.175 | -77 | -34 | -15 |
| Net financials | -542 | -792 | 165 | 686 | 377 | -1.134 | 277 | -0 | -1 | -11 | -14 | -4 | 2.837 | 2.556 |
| Profit before tax | -1.346 | -779 | 165 | 1.062 | 549 | -914 | 2.174 | 722 | 1.417 | 1.873 | 1.161 | -81 | 2.803 | 2.542 |
| Tax | 1 | -1 | 0 | -0 | 107 | 0 | 112 | -0 | -0 | 80 | 255 | -2 | 1 | 441 |
| Net profit | -1.347 | -778 | 165 | 1.062 | 441 | -914 | 2.062 | 722 | 1.417 | 1.793 | 906 | -79 | 2.802 | 2.101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.465 | 2.133 | 1.452 | 1.373 | 3.138 | 3.990 | 1.861 | 1.309 | 2.131 | 2.299 | 3.464 | 3.676 | 9.412 | 11.034 |
| Equity | -5.664 | -6.442 | -6.278 | -5.216 | -4.774 | -5.689 | -3.627 | -2.906 | -1.488 | 304 | 1.210 | 1.131 | 3.934 | 6.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.129 | 8.575 | 7.730 | 6.589 | 7.912 | 9.679 | 5.489 | 4.215 | 3.619 | 1.925 | 2.254 | 2.545 | 5.479 | 5.000 |
| Total debt | 8.129 | 8.575 | 7.730 | 6.589 | 7.912 | 9.679 | 5.489 | 4.215 | 3.619 | 1.925 | 2.254 | 2.545 | 5.479 | 5.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Audit | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
SS Management | Management | 1987 | — | — |
AE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Anni Ethel Cameron | Management | 0 companies |
| Søren Ebdrup | Board of Directors | 0 companies |
| Inga Grethe Byberg | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |