| Revenue | DKK -238K | -311% |
| EBITDA | DKK -648K | -638% |
| Net profit | DKK 1,1M | +67% |
| Total assets | DKK 20,4M | +1% |
| Equity | DKK 20,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.618 | 64 | 274 | 1.010 | 268 | 483 | 429 | 131 | -414 | 508 | 131 | 113 | -238 |
| Staff expenses | -525 | -108 | -238 | -240 | -308 | -184 | -258 | -154 | -11 | -262 | -499 | -200 | -135 |
| EBITDA | 1.093 | -45 | 36 | 770 | -40 | 299 | 171 | -32 | -425 | 245 | -368 | -88 | -648 |
| Depreciation & amort. | -0 | -38 | -94 | -62 | -62 | -53 | -47 | -87 | -11 | -0 | -0 | -0 | -78 |
| EBIT | 1.093 | -82 | -58 | 708 | -102 | 246 | 125 | -119 | -436 | 245 | -368 | -88 | -726 |
| Net financials | 37 | -21 | 57 | 34 | 81 | -12 | 40 | 37 | 13 | 20.963 | -782 | 938 | 2.206 |
| Profit before tax | 1.130 | -103 | -2 | 742 | -21 | 234 | 165 | -82 | -423 | 21.208 | -1.150 | 850 | 1.480 |
| Tax | 260 | -41 | 6 | 174 | -1 | 52 | 50 | -15 | -207 | 85 | -684 | 188 | 374 |
| Net profit | 870 | -62 | -8 | 568 | -20 | 182 | 115 | -67 | -216 | 21.123 | -466 | 663 | 1.106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.267 | 979 | 1.108 | 1.796 | 1.417 | 1.525 | 1.699 | 1.540 | 1.268 | 20.421 | 19.404 | 20.335 | 20.438 |
| Equity | 992 | 929 | 921 | 1.489 | 1.269 | 1.451 | 1.566 | 1.499 | 1.232 | 20.255 | 19.289 | 19.702 | 20.408 |
| Long-term debt | 0 | 0 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 275 | 50 | 53 | 303 | 148 | 74 | 120 | 41 | 36 | 165 | 114 | 633 | 30 |
| Total debt | 275 | 51 | 187 | 303 | 148 | 74 | 120 | 41 | 36 | 165 | 114 | 633 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |