| Revenue | DKK 3,5M | +187% |
| EBITDA | DKK 2,7M | +477% |
| Net profit | DKK 5,7M | +67% |
| Total assets | DKK 250,7M | -2% |
| Equity | DKK 36,7M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | — | -955 | 15 | 27 | 11.427 | 2.294 | 3.109 | 1.628 | 5.892 | 4.098 | 1.215 | 3.493 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.307 | -1.028 | -700 | -714 | -731 | -751 | -815 |
| EBITDA | 0 | -18 | -955 | 15 | 27 | 1.427 | 987 | 2.081 | 928 | 4.178 | 866 | 464 | 2.679 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -18 | -955 | 15 | 27 | 1.427 | 987 | 2.081 | 928 | 4.178 | 866 | 464 | 2.679 |
| Net financials | 0 | 0 | -14.603 | -20.691 | -6.830 | 3.760 | 641 | 2.570 | 4.155 | 1.196 | 21 | 3.436 | 3.655 |
| Profit before tax | 0 | -18 | -15.557 | -20.676 | -6.803 | 5.187 | 1.628 | 4.651 | 4.284 | 5.374 | 887 | 3.900 | 6.333 |
| Tax | 0 | -0 | -0 | -0 | -0 | 1.080 | 745 | 399 | 899 | 910 | 307 | 184 | 633 |
| Net profit | 0 | -18 | -15.557 | -20.676 | -6.803 | 4.107 | 883 | 4.251 | 3.385 | 4.464 | 580 | 3.423 | 5.700 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147 | 124 | 13.295 | 36.947 | 43.761 | 82.488 | 132.517 | 159.830 | 210.873 | 228.513 | 253.923 | 255.251 | 250.675 |
| Equity | 142 | 124 | -627 | -18.303 | 9.894 | 14.001 | 14.884 | 19.135 | 22.519 | 26.984 | 27.564 | 30.987 | 36.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 0 | 13.922 | 55.250 | 33.867 | 68.487 | 117.633 | 140.695 | 188.354 | 201.529 | 226.359 | 224.264 | 213.988 |
| Total debt | 5 | 0 | 13.922 | 55.250 | 33.867 | 68.487 | 117.633 | 140.695 | 188.354 | 201.529 | 226.359 | 224.264 | 213.988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | Audit | 2000 | — | — |
EB Management | Management | 1988 | — | — |
ET | Audit | 1988 | — | — |
SS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Erik Bresling | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Nurdin Lesmana | Board of Directors | 0 companies |
| Han Hai Thon | Chairman | 0 companies |
| Jogi Hendra Atmadja | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |