| Revenue | DKK -412K | +129% |
| EBITDA | DKK -412K | -129% |
| Net profit | DKK 26,7M | +179% |
| Total assets | DKK 165,1M | +1% |
| Equity | DKK 165M | +1% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -128 | -174 | -542 | -270 | -85 | -68 | -1.482 | -42 | -15 | -119 | -255 | -180 | -412 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -128 | -174 | -542 | 12.897 | -85 | -68 | -1.482 | -42 | -15 | -119 | -255 | -180 | -412 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -128 | -174 | -542 | 12.897 | -85 | -68 | -1.482 | -42 | -15 | -119 | -255 | -180 | -412 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.859 | 13.635 | 12.471 | 17.190 | -12.514 | 2.697 | -58.866 | -6.516 | 9.183 | 21.509 | 11.702 | 9.523 | 27.083 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.731 | 13.461 | 11.929 | 30.087 | 1.098 | 6.076 | -39.726 | -6.558 | 9.168 | 21.390 | 11.447 | 9.343 | 26.671 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 610 | 525 | -9 | -1.439 | -1.866 | 1.465 | -231 | -146 | 69 | -0 | 362 | -205 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.121 | 12.937 | 11.939 | 31.526 | 2.964 | 4.611 | -39.495 | -6.412 | 9.099 | 21.390 | 11.085 | 9.548 | 26.671 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211.358 | 227.560 | 242.942 | 280.782 | 204.414 | 199.225 | 160.703 | 130.356 | 137.804 | 154.907 | 158.898 | 163.400 | 165.077 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 116.117 | 129.004 | 140.892 | 172.368 | 175.282 | 175.335 | 134.840 | 128.378 | 137.427 | 154.840 | 158.757 | 163.305 | 164.976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.241 | 98.556 | 102.050 | 108.414 | 29.132 | 23.890 | 25.863 | 1.978 | 377 | 67 | 141 | 95 | 101 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.241 | 98.556 | 102.050 | 108.414 | 29.132 | 23.890 | 25.863 | 1.978 | 377 | 67 | 141 | 95 | 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Anders Klausen | Board of Directors | 0 companies |
| Mads Eg Damgaard | Board of Directors | 0 companies |
| Kim Hellum | Board of Directors | 0 companies |
| Jørgen Vagn Larsen | Board of Directors | 0 companies |
| Poul Wentzer Licht | Board of Directors | 0 companies |
| Kjeld Bjarne Skov | Chairman | 0 companies |
| Bjarne Helge Jensen | Board of Directors | 0 companies |
| Knud Overgaard Jakobsen | Board of Directors | 0 companies |
| Egon Krogh Damgaard | Board of Directors | 0 companies |
| Flemming Rohde | Board of Directors | 0 companies |
| Jens Peter Ilkjær Thorsen | Chairman | 0 companies |
| Frans Bredmose Langkjær | Board of Directors | 0 companies |