| Revenue | DKK -19K | +8% |
| EBITDA | DKK -19K | -8% |
| Net profit | DKK 195K | +480% |
| Total assets | DKK 2M | +6% |
| Equity | DKK 1,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -7 | -7 | -9 | -13 | -17 | -14 | -18 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 155 | -401 | -228 | -155 | -64 | 149 | -7 | -7 | -9 | -13 | -17 | -14 | -18 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 155 | -401 | -228 | -155 | -64 | 149 | -7 | -7 | -9 | -13 | -17 | -14 | -18 | -19 |
| Net financials | 169 | -396 | -217 | -138 | -42 | 177 | 250 | 111 | 246 | 240 | 525 | 141 | 75 | 209 |
| Profit before tax | 161 | -407 | -228 | -150 | -55 | 155 | 242 | 104 | 237 | 227 | 508 | 127 | 57 | 190 |
| Tax | -1 | -2 | -2 | -1 | -1 | -4 | -1 | 3 | -1 | -6 | 8 | 2 | 23 | -5 |
| Net profit | 161 | -405 | -226 | -149 | -54 | 158 | 243 | 101 | 237 | 233 | 500 | 125 | 34 | 195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.475 | 1.956 | 1.628 | 1.381 | 1.327 | 1.435 | 1.585 | 1.569 | 1.739 | 1.936 | 2.484 | 2.511 | 1.904 | 2.011 |
| Equity | 2.465 | 1.939 | 1.617 | 1.368 | 1.314 | 1.417 | 1.561 | 1.561 | 1.699 | 1.822 | 2.207 | 2.214 | 1.848 | 1.908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 73 | 155 | 48 | 2 | 0 |
| Short-term debt | 11 | 17 | 11 | 13 | 13 | 17 | 25 | 8 | 8 | 41 | 122 | 249 | 54 | 104 |
| Total debt | 11 | 17 | 11 | 13 | 13 | 17 | 25 | 8 | 41 | 114 | 278 | 297 | 56 | 104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
LB Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Lars Broge Jørgensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |