| Revenue | — | — |
| EBITDA | DKK -43K | -68% |
| Net profit | DKK 207K | -73% |
| Total assets | DKK 23,3M | -6% |
| Equity | DKK 23,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -80 | 73 | 115 | 148 | 101 | 206 | 122 | 86 | 35 | 27 | 23 | -13 | -26 | — |
| Staff expenses | -58 | -54 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 19 | 67 | 148 | 101 | 206 | 122 | 86 | 35 | 27 | 23 | -13 | -26 | -43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | 19 | 67 | 148 | 101 | 206 | 122 | 86 | 35 | 27 | 23 | -13 | -26 | -43 |
| Net financials | -339 | 340 | 203 | 203 | 208 | 395 | 1.323 | 1.401 | 916 | -200 | 1.227 | 22.253 | 1.027 | 309 |
| Profit before tax | -360 | 359 | 271 | 351 | 308 | 601 | 1.445 | 1.487 | 951 | -173 | 1.250 | 22.241 | 1.002 | 266 |
| Tax | -5 | 5 | 16 | 34 | 25 | 25 | 33 | 22 | 6 | 3 | 2 | 38 | 220 | 58 |
| Net profit | -355 | 354 | 254 | 317 | 284 | 576 | 1.412 | 1.465 | 945 | -176 | 1.248 | 22.202 | 781 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.601 | 2.489 | 2.321 | 2.113 | 3.244 | 4.078 | 5.659 | 6.426 | 6.511 | 6.280 | 7.657 | 24.118 | 24.746 | 23.299 |
| Equity | 1.568 | 1.592 | 1.748 | 1.965 | 2.148 | 2.620 | 3.927 | 5.284 | 6.118 | 5.829 | 6.963 | 24.048 | 24.707 | 23.279 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -33 | 892 | 568 | 143 | 1.091 | 1.452 | 1.728 | 1.143 | 393 | 451 | 694 | 71 | 39 | 20 |
| Total debt | -33 | 892 | 568 | 143 | 1.091 | 1.452 | 1.728 | 1.143 | 393 | 451 | 694 | 71 | 39 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
UT Management | Management | 1988 | — | — |
PM Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Uffe Thorlacius | Management | 0 companies |
| Preben Max Rabenhorst | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henriette Raahauge Kruse | Chairman | 0 companies |