| Revenue | DKK 270K | -17% |
| EBITDA | DKK 150K | +277% |
| Net profit | DKK 122K | +207% |
| Total assets | DKK 967K | +3% |
| Equity | DKK 813K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 344 | 540 | 400 | 419 | 1.430 | 580 | 196 | -32 | -147 | 125 | 346 | 244 | 325 | 270 |
| Staff expenses | -330 | -314 | -368 | -355 | -757 | -505 | -411 | -74 | -2 | -0 | -19 | -120 | -240 | -0 |
| EBITDA | 14 | 226 | 32 | 64 | 673 | 76 | -215 | -106 | -149 | 125 | 232 | 104 | 40 | 150 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -22 | -22 | -22 | -22 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14 | 226 | 32 | 54 | 651 | 54 | -237 | -128 | -161 | 125 | 232 | 104 | 40 | 150 |
| Net financials | -19 | 4 | -2 | 0 | -1 | -0 | -0 | -0 | 0 | -3 | -8 | -3 | -0 | -2 |
| Profit before tax | 13 | 230 | 30 | 54 | 650 | 53 | -237 | -128 | -161 | 122 | 225 | 101 | 40 | 149 |
| Tax | 9 | 58 | 8 | 15 | 143 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 26 |
| Net profit | 4 | 172 | 22 | 39 | 507 | 40 | -236 | -128 | -161 | 122 | 225 | 101 | 40 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.405 | 1.510 | 1.033 | 1.477 | 1.105 | 1.198 | 665 | 383 | 248 | 845 | 714 | 925 | 936 | 967 |
| Equity | 148 | 321 | 343 | 382 | 789 | 729 | 492 | 364 | 204 | 326 | 551 | 651 | 691 | 813 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.257 | 1.190 | 690 | 1.094 | 315 | 469 | 173 | 18 | 45 | 519 | 164 | 274 | 245 | 153 |
| Total debt | 1.257 | 1.190 | 690 | 1.094 | 315 | 469 | 173 | 18 | 45 | 519 | 164 | 274 | 245 | 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
ML Management | Management | 2025 | — | — |
SS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Lilliendal Hansen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |