| Revenue | DKK -194K | +4% |
| EBITDA | DKK -119K | -222% |
| Net profit | DKK 1,4M | -7% |
| Total assets | DKK 44,3M | +4% |
| Equity | DKK 42,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -198 | -161 | -255 | -184 | -188 | -189 | -216 | -189 | -185 | -176 | -195 | -190 | -187 | -194 |
| Staff expenses | -61 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -259 | -162 | -224 | -157 | -188 | 261 | -216 | -189 | 115 | -176 | -195 | -90 | -37 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -259 | -162 | -224 | -157 | -188 | 261 | -216 | -189 | 115 | -176 | -195 | -90 | -37 | -119 |
| Net financials | 457 | 844 | 1.296 | 750 | 1.029 | 774 | 1.220 | 871 | 695 | 1.457 | 6.178 | 1.147 | 1.633 | 1.624 |
| Profit before tax | 198 | 682 | 1.071 | 593 | 841 | 1.035 | 1.004 | 682 | 809 | 1.280 | 5.984 | 1.057 | 1.596 | 1.504 |
| Tax | -9 | 176 | 167 | 57 | 95 | 205 | 172 | 112 | 146 | 115 | 114 | 137 | 128 | 140 |
| Net profit | 207 | 506 | 904 | 536 | 746 | 830 | 833 | 570 | 663 | 1.166 | 5.870 | 920 | 1.468 | 1.365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.340 | 59.390 | 45.129 | 40.069 | 38.504 | 36.029 | 40.466 | 31.854 | 32.629 | 33.875 | 39.824 | 40.851 | 42.431 | 44.331 |
| Equity | 21.261 | 26.972 | 27.876 | 28.147 | 28.894 | 29.724 | 30.556 | 31.127 | 31.790 | 32.956 | 38.826 | 39.746 | 41.214 | 42.578 |
| Long-term debt | 1.092 | 1.029 | 961 | 538 | 504 | 470 | 436 | 401 | 367 | 332 | 298 | 271 | 240 | 207 |
| Short-term debt | 35.987 | 31.389 | 16.292 | 11.383 | 9.107 | 5.836 | 9.294 | 35 | 34 | 34 | 34 | 29 | 31 | 479 |
| Total debt | 37.080 | 32.418 | 17.253 | 11.921 | 9.611 | 6.306 | 9.730 | 436 | 401 | 366 | 332 | 300 | 271 | 686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |