| Revenue | DKK -111K | — |
| EBITDA | DKK -350K | -3053% |
| Net profit | DKK -5,8M | -816% |
| Total assets | DKK 24,3M | -20% |
| Equity | DKK 23,9M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 688 | 528 | 117 | 147 | -14 | -170 | -251 | -166 | 314 | -138 | -392 | 0 | 0 | -111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 | -239 |
| EBITDA | 688 | 528 | 766 | 1.324 | -14 | 7.024 | 419 | -166 | 314 | -859 | -718 | -15 | -11 | -350 |
| Depreciation & amort. | 42 | -42 | 324 | 588 | -25 | 3.597 | 335 | -30 | -30 | -120 | -192 | -343 | -286 | -251 |
| EBIT | 646 | 486 | 441 | 735 | -40 | 3.427 | 84 | -196 | 283 | -978 | -909 | -358 | -297 | -600 |
| Net financials | -879 | -465 | -381 | 268 | 228 | 132 | 1.252 | 710 | 3.822 | 27.801 | 2.215 | -146 | -67 | -5.547 |
| Profit before tax | -177 | 20 | 60 | 1.003 | 188 | 3.559 | 1.335 | 514 | 4.105 | 26.822 | 1.306 | -504 | -364 | -6.285 |
| Tax | -368 | -0 | -0 | 175 | -0 | 578 | -77 | -33 | 522 | 357 | 82 | 232 | 270 | -468 |
| Net profit | 191 | 20 | 60 | 828 | 188 | 2.981 | 1.413 | 548 | 3.583 | 26.466 | 1.224 | -736 | -635 | -5.817 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.556 | 8.714 | 9.093 | 6.896 | 7.338 | 6.301 | 7.216 | 7.242 | 18.830 | 37.723 | 33.687 | 30.823 | 30.283 | 24.282 |
| Equity | 1.736 | 2.756 | 2.817 | 3.644 | 3.332 | 5.813 | 6.726 | 6.774 | 10.070 | 36.536 | 32.760 | 30.399 | 29.764 | 23.947 |
| Long-term debt | 4.126 | 3.977 | 2.598 | 2.681 | 2.709 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 246 | 0 |
| Short-term debt | 2.694 | 1.981 | 3.678 | 571 | 1.297 | 488 | 490 | 461 | 8.748 | 1.127 | 856 | 229 | 267 | 334 |
| Total debt | 2.694 | 5.958 | 6.276 | 3.252 | 4.006 | 488 | 490 | 461 | 8.748 | 1.127 | 856 | 371 | 513 | 334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
| Audit | 1988 | — | — | |
LM Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| E. HAAMANN A/S STATSAUTORISEREDE REVISORER | Audit | 0 companies |
| Lykke Meyer Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Sine Falsing | Board of Directors | 0 companies |
| Kurt Immanuel Pedersen | Board of Directors | 0 companies |