| Revenue | DKK 1,1M | -3627% |
| EBITDA | DKK 1,1M | +3627% |
| Net profit | DKK 962K | +1407% |
| Total assets | DKK 2,4M | -25% |
| Equity | DKK 2M | +97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 242 | 236 | 107 | 516 | 322 | 330 | 297 | 302 | 455 | 262 | -32 | 1.135 |
| Staff expenses | -136 | -210 | -90 | -0 | -0 | -112 | -129 | -216 | -118 | -178 | -68 | -0 | -0 |
| EBITDA | -2 | 31 | 146 | 107 | 516 | 210 | 201 | 82 | 184 | 277 | 194 | -32 | 1.135 |
| Depreciation & amort. | -9 | -13 | -4 | -12 | -8 | -8 | -8 | -11 | -4 | -4 | -7 | -0 | -0 |
| EBIT | -11 | 19 | 142 | 96 | 509 | 202 | 193 | 71 | 180 | 274 | 187 | -32 | 1.135 |
| Net financials | 13 | 1 | 6 | 5 | -1 | 49 | -4 | -49 | -82 | -62 | -155 | -41 | 78 |
| Profit before tax | 2 | 20 | 148 | 101 | 508 | 252 | 189 | 21 | 98 | 211 | 32 | -74 | 1.213 |
| Tax | 1 | 6 | 36 | 24 | 112 | 56 | 42 | 5 | 22 | 46 | 7 | -0 | 251 |
| Net profit | 1 | 14 | 112 | 77 | 396 | 195 | 147 | 17 | 77 | 165 | 25 | -74 | 962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.085 | 1.331 | 1.210 | 2.361 | 3.147 | 2.178 | 4.918 | 5.145 | 5.176 | 5.415 | 5.380 | 3.252 | 2.440 |
| Equity | 407 | 421 | 533 | 609 | 1.005 | 1.200 | 1.348 | 1.256 | 1.222 | 1.274 | 1.184 | 993 | 1.955 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.000 | 3.000 | 3.000 | 3.000 | 0 | 0 | 0 |
| Short-term debt | 678 | 910 | 677 | 1.752 | 2.142 | 978 | 570 | 888 | 953 | 1.141 | 4.196 | 2.259 | 485 |
| Total debt | 678 | 910 | 677 | 1.752 | 2.142 | 978 | 3.570 | 3.888 | 3.953 | 4.141 | 4.196 | 2.259 | 485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 1988 | — | — |
ET | Audit | 1988 | — | — |
EH | Audit | 1990 | — | — |
SS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Merete Bonne Jørgensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Halfdan Hultquist | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |