| Revenue | DKK -51K | +71% |
| EBITDA | DKK -540K | +26% |
| Net profit | DKK -663K | -449% |
| Total assets | DKK 6,4M | -30% |
| Equity | DKK 2,7M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | -84 | -47 | -38 | -38 | -27 | -37 | -39 | -34 | -37 | -47 | -30 | -51 |
| Staff expenses | -0 | -547 | -540 | -468 | -292 | -322 | -323 | -296 | -315 | -391 | -739 | -699 | -489 |
| EBITDA | -88 | -631 | -587 | -506 | -330 | -349 | -361 | -335 | -349 | -427 | -786 | -729 | -540 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -15 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | -631 | -587 | -506 | -345 | -364 | -366 | -335 | -349 | -427 | -786 | -729 | -540 |
| Net financials | 441 | 767 | 966 | 277 | 560 | 302 | 127 | 322 | 476 | 248 | 65 | 579 | -107 |
| Profit before tax | 353 | 136 | 379 | -230 | 215 | -62 | -239 | -13 | 127 | -179 | -721 | -151 | -647 |
| Tax | 3 | 339 | 36 | 156 | -2 | 43 | 37 | -21 | -113 | -26 | -140 | -30 | 16 |
| Net profit | 350 | -203 | 343 | -385 | 218 | -105 | -276 | 8 | 240 | -153 | -581 | -121 | -663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.455 | 18.831 | 17.905 | 17.097 | 16.700 | 16.584 | 15.372 | 15.042 | 13.116 | 13.599 | 8.732 | 9.056 | 6.378 |
| Equity | 8.996 | 8.293 | 8.303 | 7.418 | 7.535 | 7.326 | 6.944 | 6.845 | 6.974 | 7.419 | 4.982 | 4.361 | 2.698 |
| Long-term debt | 9.369 | 7.811 | 8.192 | 8.301 | 7.862 | 7.958 | 6.668 | 6.148 | 5.368 | 5.480 | 3.019 | 3.591 | 1.509 |
| Short-term debt | 1.090 | 2.727 | 1.409 | 1.378 | 1.304 | 1.300 | 1.761 | 2.050 | 774 | 700 | 732 | 1.104 | 2.171 |
| Total debt | 10.459 | 10.538 | 9.602 | 9.679 | 9.166 | 9.258 | 8.428 | 8.198 | 6.142 | 6.180 | 3.750 | 4.695 | 3.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
KB Audit | Audit | 1998 | — | — |
JK Unofficial title | Unofficial title | 1998 | — | — |
SS Management | Management | 1988 | — | — |
P | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kurt Bülow | Audit | 0 companies |
| John Korsø Jensen | Unofficial title | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Susanne Ebdrup | Board of Directors | 0 companies |
| Ejnar Ebdrup | Board of Directors | 0 companies |
| Niels Schiersing | Board of Directors | 0 companies |
| Laura Katrine Skinnebach | Board of Directors | 0 companies |
| Erik Ebdrup | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |