| Revenue | DKK -27K | -14% |
| EBITDA | DKK -27K | +14% |
| Net profit | DKK 1,1M | -22% |
| Total assets | DKK 46,3M | +30% |
| Equity | DKK 28,2M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -39 | -47 | — | -274 | -14 | -10 | — | -11 | 208 | -219 | -126 | -31 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | -39 | -47 | -60 | -274 | -14 | -10 | -10 | -11 | 208 | -219 | -126 | -31 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -0 | -0 | -0 | -0 |
| EBIT | -31 | -39 | -47 | -60 | -274 | -14 | -10 | -10 | -11 | 196 | -219 | -126 | -31 | -27 |
| Net financials | 609 | -111 | 328 | 8 | 446 | 339 | 277 | 474 | 523 | 590 | 69 | 513 | 1.422 | 1.132 |
| Profit before tax | 578 | -151 | 281 | -52 | 172 | 326 | 267 | 464 | 512 | 786 | -150 | 387 | 1.390 | 1.105 |
| Tax | 140 | 47 | 35 | 31 | -27 | 36 | 43 | 73 | 56 | 69 | 31 | 90 | 21 | 36 |
| Net profit | 438 | -198 | 246 | -83 | 199 | 290 | 224 | 391 | 456 | 717 | -181 | 297 | 1.369 | 1.069 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.751 | 14.697 | 15.114 | 16.162 | 17.238 | 19.343 | 17.277 | 17.710 | 18.173 | 31.130 | 29.148 | 29.075 | 35.511 | 46.271 |
| Equity | 13.568 | 14.612 | 14.805 | 15.344 | 16.081 | 16.998 | 17.222 | 17.612 | 18.068 | 28.699 | 28.518 | 28.815 | 27.100 | 28.169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.103 | 13.155 |
| Short-term debt | 184 | 84 | 309 | 818 | 1.157 | 2.345 | 55 | 97 | 105 | 2.432 | 630 | 260 | 308 | 4.948 |
| Total debt | 184 | 84 | 309 | 818 | 1.157 | 2.345 | 55 | 97 | 105 | 2.432 | 630 | 260 | 8.411 | 18.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
ET | Audit | 1988 | — | — |
| Audit | 1997 | — | — | |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET NEJSTGAARD & VETLOV A/S | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Lund og Partner Statsaut. revisorer | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Bente Skab | Board of Directors | 0 companies |