| Revenue | DKK -14K | +442% |
| EBITDA | DKK -14K | -442% |
| Net profit | DKK -54K | -37% |
| Total assets | DKK 532K | +63% |
| Equity | DKK 208K | -21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 392 | 160 | 291 | 559 | 379 | 723 | 787 | 362 | 951 | -33 | 16 | -3 | -14 |
| Staff expenses | -168 | -348 | -278 | -342 | -294 | -414 | -553 | -609 | -411 | -438 | -0 | -8 | -0 | -0 |
| EBITDA | 133 | 44 | -118 | -52 | 265 | -35 | 170 | 178 | -49 | 513 | -33 | 8 | -3 | -14 |
| Depreciation & amort. | -115 | -97 | -115 | -115 | -114 | -82 | -50 | -20 | -20 | -24 | -0 | -0 | -0 | -51 |
| EBIT | 18 | -53 | -234 | -167 | 151 | -117 | 120 | 157 | -69 | 489 | -33 | 8 | -3 | -65 |
| Net financials | 72 | 33 | -4 | -13 | -19 | -14 | -4 | 6 | -33 | -16 | -102 | 9 | -36 | 11 |
| Profit before tax | 90 | -20 | -238 | -180 | 132 | -131 | 116 | 163 | -102 | 473 | -134 | 17 | -39 | -54 |
| Tax | 23 | -2 | -54 | 60 | -11 | -4 | -0 | -0 | -0 | 62 | -0 | 4 | 1 | 0 |
| Net profit | 67 | -19 | -184 | -240 | 143 | -127 | 116 | 163 | -102 | 411 | -134 | 13 | -39 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 486 | 692 | 462 | 299 | 350 | 196 | 357 | 392 | 561 | 924 | 540 | 546 | 326 | 532 |
| Equity | 261 | 242 | 56 | -184 | -40 | -167 | -51 | 112 | 10 | 421 | 288 | 301 | 261 | 208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 225 | 450 | 406 | 482 | 390 | 363 | 409 | 280 | 551 | 503 | 252 | 245 | 65 | 324 |
| Total debt | 225 | 450 | 406 | 482 | 390 | 363 | 409 | 280 | 551 | 503 | 252 | 245 | 65 | 324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PC Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Peter Callesen Winding | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |