| Revenue | DKK 347K | -35% |
| EBITDA | DKK 3,2M | +501% |
| Net profit | DKK 3,5M | +690% |
| Total assets | DKK 7M | +73% |
| Equity | DKK 5M | +246% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 163 | 213 | 169 | 283 | 121 | 227 | 226 | 182 | 259 | 146 | 269 | 532 | 347 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 82 | 225 | 169 | 283 | 121 | 227 | 226 | 182 | 259 | 146 | 269 | 532 | 3.196 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 71 | 82 | 225 | 169 | 283 | 121 | 227 | 226 | 182 | 259 | 146 | 269 | 532 | 3.196 |
| Net financials | -110 | -115 | -108 | -114 | -102 | -87 | -113 | -55 | -62 | -12 | -131 | -37 | -45 | 2.626 |
| Profit before tax | -172 | -32 | 117 | 55 | 182 | 35 | 114 | 171 | 121 | 246 | 15 | 2 | 487 | 3.420 |
| Tax | -12 | -15 | 7 | 17 | 41 | 8 | 27 | 37 | 27 | 45 | 22 | 50 | 40 | -114 |
| Net profit | -160 | -18 | 110 | 38 | 141 | 26 | 87 | 134 | 94 | 201 | -7 | -48 | 447 | 3.534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.055 | 4.094 | 4.050 | 4.053 | 4.068 | 4.064 | 4.062 | 4.050 | 4.050 | 4.050 | 4.050 | 4.050 | 4.050 | 6.987 |
| Equity | 635 | 618 | 680 | 718 | 821 | 848 | 934 | 1.068 | 1.162 | 1.363 | 1.356 | 1.308 | 1.436 | 4.969 |
| Long-term debt | 2.891 | 3.032 | 2.963 | 2.878 | 2.679 | 2.517 | 2.425 | 2.296 | 2.166 | 1.985 | 1.936 | 2.010 | 2.037 | 1.649 |
| Short-term debt | 336 | 266 | 245 | 293 | 402 | 531 | 534 | 509 | 541 | 521 | 578 | 552 | 397 | 369 |
| Total debt | 3.226 | 3.298 | 3.208 | 3.171 | 3.081 | 3.048 | 2.959 | 2.805 | 2.708 | 2.507 | 2.513 | 2.562 | 2.434 | 2.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |