| Revenue | DKK 347K | — |
| EBITDA | DKK 67K | +450% |
| Net profit | DKK 12K | +129% |
| Total assets | DKK 1,3M | +5% |
| Equity | DKK 633K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 637 | 652 | 521 | 621 | 714 | 693 | 551 | 470 | — | — | — | — | — | 347 |
| Staff expenses | -558 | -613 | -555 | -512 | -552 | -570 | -511 | -450 | -187 | -191 | -317 | -334 | -343 | -263 |
| EBITDA | 78 | 39 | -34 | 108 | 162 | 124 | 40 | 20 | 53 | 129 | 54 | 62 | 12 | 67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 39 | -34 | 108 | 162 | 124 | 40 | 20 | 53 | 129 | 54 | 62 | 12 | 67 |
| Net financials | -60 | -63 | -68 | -67 | -62 | -53 | -53 | -62 | -51 | -42 | -49 | -60 | -53 | -55 |
| Profit before tax | 19 | -24 | -102 | 41 | 100 | 71 | -13 | -42 | 2 | 87 | 4 | 2 | -41 | 12 |
| Tax | 5 | 0 | -0 | -0 | 3 | 16 | -16 | -9 | 0 | 19 | 1 | 0 | 0 | -0 |
| Net profit | 14 | -25 | -102 | 41 | 97 | 55 | 3 | -33 | 1 | 68 | 3 | 2 | -41 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.586 | 1.640 | 1.570 | 1.468 | 1.502 | 1.523 | 1.719 | 1.601 | 1.514 | 1.478 | 1.478 | 1.287 | 1.254 | 1.312 |
| Equity | 551 | 527 | 425 | 466 | 563 | 618 | 621 | 588 | 589 | 657 | 660 | 662 | 621 | 633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.034 | 1.113 | 1.145 | 1.001 | 939 | 905 | 1.098 | 1.013 | 925 | 821 | 818 | 626 | 633 | 679 |
| Total debt | 1.034 | 1.113 | 1.145 | 1.001 | 939 | 905 | 1.098 | 1.013 | 925 | 821 | 818 | 626 | 633 | 679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
KB Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kirsten Bruun | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |