| Revenue | DKK -24K | +10% |
| EBITDA | DKK -24K | -10% |
| Net profit | DKK 149K | -67% |
| Total assets | DKK 3,5M | -4% |
| Equity | DKK 2,6M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -45 | -36 | -41 | — | — | — | — | — | — | -27 | -25 | -22 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -117 | -45 | -36 | -41 | -36 | -26 | -26 | -26 | -27 | -28 | -27 | -25 | -22 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -45 | -36 | -41 | -36 | -26 | -26 | -26 | -27 | -28 | -27 | -25 | -22 | -24 |
| Net financials | 421 | 140 | 391 | 167 | 352 | 242 | 69 | 171 | 221 | 467 | -481 | 197 | 469 | 173 |
| Profit before tax | 304 | 95 | 355 | 127 | 316 | 216 | 43 | 145 | 194 | 439 | -507 | 172 | 447 | 149 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 304 | 95 | 355 | 127 | 316 | 216 | 43 | 145 | 194 | 439 | -507 | 172 | 447 | 149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.316 | 6.911 | 6.914 | 6.290 | 5.849 | 5.806 | 5.366 | 5.074 | 4.632 | 4.709 | 3.812 | 3.671 | 3.667 | 3.522 |
| Equity | 7.299 | 6.895 | 6.899 | 6.276 | 5.827 | 5.453 | 4.932 | 4.571 | 4.262 | 4.285 | 3.274 | 3.031 | 2.976 | 2.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 17 | 14 | 14 | 22 | 353 | 434 | 503 | 370 | 424 | 537 | 641 | 691 | 897 |
| Total debt | 17 | 17 | 14 | 14 | 22 | 353 | 434 | 503 | 370 | 424 | 537 | 641 | 691 | 897 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
JB Management | Management | 2004 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL | Chairman | 1988 | — | — |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Bjørn Jensen | Management | 0 companies |
| Paul Sternkopf | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henk Los | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Monica Louise Holstein | Board of Directors | 0 companies |
| Frederik Gustav Wedell-Wedellsborg | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |