| Revenue | DKK -58K | +44% |
| EBITDA | DKK -68K | -68% |
| Net profit | DKK 267K | -69% |
| Total assets | DKK 5,8M | +3% |
| Equity | DKK 4,6M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -14 | -23 | -20 | -35 | -40 | -37 | -27 | -36 | -50 | -36 | -50 | -40 | -58 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -14 | -23 | -20 | -35 | -40 | -37 | -27 | -36 | -50 | -36 | -50 | -40 | -68 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -14 | -23 | -20 | -35 | -40 | -37 | -27 | -36 | -50 | -36 | -50 | -40 | -68 |
| Net financials | 195 | 158 | 297 | -16 | 177 | 392 | 439 | 144 | -52 | 667 | -392 | 391 | 1.079 | 398 |
| Profit before tax | 174 | 144 | 274 | -36 | 142 | 353 | 402 | 117 | -88 | 617 | -428 | 341 | 1.039 | 339 |
| Tax | 40 | 10 | 62 | 1 | 18 | 87 | 91 | 30 | 21 | 110 | 27 | 28 | 186 | 63 |
| Net profit | 134 | 134 | 211 | -38 | 124 | 266 | 311 | 87 | -109 | 507 | -455 | 313 | 853 | 267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.839 | 3.937 | 4.014 | 3.938 | 4.072 | 4.418 | 4.675 | 4.698 | 4.579 | 5.167 | 4.398 | 4.602 | 5.598 | 5.778 |
| Equity | 3.408 | 3.442 | 3.554 | 3.416 | 3.440 | 3.605 | 3.816 | 3.803 | 3.594 | 4.001 | 3.447 | 3.660 | 4.413 | 4.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153 | 0 |
| Short-term debt | 431 | 495 | 460 | 522 | 632 | 813 | 859 | 894 | 985 | 1.166 | 952 | 943 | 1.033 | 1.199 |
| Total debt | 431 | 495 | 460 | 522 | 632 | 813 | 859 | 894 | 985 | 1.166 | 952 | 943 | 1.185 | 1.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
MA Management | Management | 1988 | — | — |
AØ | Audit | 2003 | — | — |
KS Management | Management | 1988 | — | — |
HW | Audit | 1996 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1996 | — | — | |
| Deputy Chairman | 1996 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Mogens Anker Nielsen | Management | 0 companies |
| Allan Østergaard Jørgensen | Audit | 0 companies |
| Kenneth Sverker Nilsson | Management | 0 companies |
| Henrik Wulff Jørgensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Per Gunnar Frederiksen | Chairman | 0 companies |
| Steen Glyngby Pingel | Board of Directors | 0 companies |
| Rene Flemming Mina Jakobsen | Board of Directors | 0 companies |
| Ole Christian Kofod | Deputy Chairman | 0 companies |
| Carsten Pingel | Board of Directors | 0 companies |
| Vibeke Lillian Pingel | Chairman | 0 companies |