| Revenue | DKK 1,1M | -23% |
| EBITDA | DKK -403K | -130% |
| Net profit | DKK -859K | -264% |
| Total assets | DKK 28,6M | -17% |
| Equity | DKK 10,2M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 | 457 | 717 | 758 | 1.304 | 2.290 | 1.291 | 1.459 | 1.525 | 1.556 | 1.181 | 1.410 | 1.089 |
| Staff expenses | -302 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -48 | -31 |
| EBITDA | -101 | 457 | 716 | 758 | 1.304 | 2.290 | 1.291 | 1.485 | 1.807 | 2.547 | 1.377 | 1.357 | -403 |
| Depreciation & amort. | -0 | -203 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -101 | 254 | 716 | 758 | 1.304 | 2.290 | 1.291 | 1.485 | 1.807 | 2.547 | 1.377 | 1.357 | -403 |
| Net financials | -186 | -435 | -601 | -591 | -591 | -528 | -574 | -503 | -386 | -355 | 97 | -686 | -722 |
| Profit before tax | -287 | -181 | 115 | 167 | 713 | 1.761 | 718 | 982 | 1.421 | 2.192 | 1.474 | 671 | -1.126 |
| Tax | -0 | -0 | -0 | -0 | 6 | 385 | 135 | 214 | 313 | 483 | 326 | 148 | -266 |
| Net profit | -287 | -181 | 115 | 167 | 707 | 1.376 | 582 | 768 | 1.108 | 1.709 | 1.148 | 522 | -859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.153 | 24.737 | 24.566 | 25.945 | 24.359 | 25.018 | 33.260 | 33.372 | 34.827 | 33.236 | 34.146 | 34.631 | 28.596 |
| Equity | 2.981 | 2.799 | 2.876 | 3.081 | 3.823 | 5.199 | 5.781 | 6.549 | 7.657 | 9.366 | 10.514 | 11.037 | 10.177 |
| Long-term debt | 7.106 | 11.844 | 0 | 0 | 0 | 7.646 | 15.210 | 13.447 | 12.451 | 11.118 | 9.916 | 9.362 | 7.124 |
| Short-term debt | 3.066 | 10.093 | 21.690 | 22.863 | 20.530 | 11.782 | 11.743 | 12.636 | 13.666 | 11.216 | 11.866 | 12.262 | 10.738 |
| Total debt | 10.172 | 21.937 | 21.690 | 22.863 | 20.530 | 19.428 | 26.953 | 26.083 | 26.116 | 22.333 | 21.782 | 21.623 | 17.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2006 | — | — |
ET | Audit | 1988 | — | — |
JL Management | Management | 1988 | — | — |
| Audit | 1988 | — | — | |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AD-HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Thaysen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Johann Lorens Wortmann | Management | 0 companies |
| STATSAUTORISERET REVISIONSAKTIESELSKAB AF 1. JULI 1998 | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |