| Revenue | DKK 31K | -25% |
| EBITDA | DKK -19K | -147% |
| Net profit | DKK -69K | -131% |
| Total assets | DKK 2,2M | -7% |
| Equity | DKK 1,3M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 50 | 50 | 90 | 50 | 50 | 100 | 100 | 100 | 0 | 0 | 23 | 41 | 31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | 36 | 42 | 59 | 43 | 51 | 103 | 100 | 109 | -17 | 9 | 23 | 41 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -29 | -29 |
| EBIT | 43 | 36 | 42 | 59 | 43 | 51 | 103 | 100 | 109 | -17 | 9 | -6 | 12 | -49 |
| Net financials | 61 | 81 | 36 | 28 | 23 | 1.887 | 147 | -823 | -23 | -24 | -28 | -19 | -41 | -20 |
| Profit before tax | 104 | 117 | 78 | 87 | 66 | 1.938 | 251 | -723 | 86 | -41 | -19 | -25 | -29 | -69 |
| Tax | 8 | 34 | 27 | 30 | 21 | -1 | -0 | 82 | -13 | -0 | 33 | 1 | 1 | -0 |
| Net profit | 96 | 83 | 51 | 57 | 44 | 1.939 | 251 | -805 | 99 | -41 | -52 | -26 | -30 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.237 | 4.717 | 4.442 | 3.660 | 3.955 | 8.163 | 5.200 | 2.619 | 2.700 | 2.645 | 2.599 | 2.552 | 2.413 | 2.242 |
| Equity | -86 | -4 | 47 | 104 | 149 | 2.088 | 2.339 | 1.533 | 1.632 | 1.591 | 1.539 | 1.513 | 1.424 | 1.294 |
| Long-term debt | 0 | 2.316 | 1.694 | 1.034 | 1.034 | 1.034 | 1.034 | 1.034 | 1.034 | 1.034 | 1.007 | 969 | 930 | 886 |
| Short-term debt | 3.323 | 2.405 | 2.701 | 2.522 | 2.772 | 5.041 | 1.827 | 51 | 34 | 20 | 53 | 69 | 58 | 62 |
| Total debt | 3.323 | 4.721 | 4.395 | 3.556 | 3.806 | 6.075 | 2.861 | 1.085 | 1.068 | 1.054 | 1.060 | 1.039 | 988 | 947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Audit | Audit | 1995 | — | — |
ET | Audit | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Jørgensen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Tom Odvar Persson | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Dann Brandt Laursen | Board of Directors | 0 companies |
| Svein Persson | Board of Directors | 0 companies |
| Poul Erik Nygaard Dokkedal | Board of Directors | 0 companies |
| Jens Kennet | Board of Directors | 0 companies |
| Cecilia Eva Florvall | Chairman | 0 companies |
| Per Müller | Board of Directors | 0 companies |
| Johan Olov Gunnar Thideman | Board of Directors | 0 companies |
| Therese Madeleine Husum Müller | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |