| Revenue | DKK -84K | -61% |
| EBITDA | DKK -259K | +29% |
| Net profit | DKK -1M | -121% |
| Total assets | DKK 12,6M | -17% |
| Equity | DKK 10,6M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 205 | 182 | — | -219 | -218 | -259 | -213 | -84 |
| Staff expenses | -170 | -150 | -0 | -150 | -150 | -150 | -150 | -100 |
| EBITDA | 548 | 504 | 0 | -369 | -368 | -409 | -363 | -259 |
| Depreciation & amort. | -86 | -86 | -0 | -40 | -20 | -80 | -80 | -39 |
| EBIT | 461 | 418 | 0 | -409 | -388 | -489 | -443 | -298 |
| Net financials | -1.149 | -1.446 | 0 | 2.428 | -1.444 | 662 | -144 | -324 |
| Profit before tax | -311 | -122 | 0 | 2.019 | -1.832 | 173 | -587 | -622 |
| Tax | -85 | -36 | -0 | 476 | -286 | -38 | -129 | 392 |
| Net profit | -227 | -86 | 0 | 1.543 | -1.546 | 211 | -459 | -1.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.287 | 19.542 | 20.574 | 20.042 | 17.269 | 16.461 | 15.166 | 12.590 |
| Equity | 10.426 | 10.462 | 12.103 | 13.596 | 11.999 | 12.210 | 11.700 | 10.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.861 | -9.080 | 8.471 | 6.446 | 5.270 | 4.250 | 3.466 | 1.956 |
| Total debt | -2.861 | -9.080 | 8.471 | 6.446 | 5.270 | 4.250 | 3.466 | 1.956 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG | Audit | 1951 | — | — |
HH Unofficial title | Unofficial title | 2019 | — | — |
DG Management | Management | 2019 | — | — |
ET Audit | Audit | 1951 | — | — |
AS Management | Management | 1951 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1951 | — | — | |
| Board of Directors | 1951 | — | — | |
| Board of Directors | 1951 | — | — | |
| Board of Directors | 1951 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1951 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gunnar Frederiksen | Audit | 0 companies |
| Hans Henrik Skjødt | Unofficial title | 0 companies |
| Dorte Gudrun Stadil | Management | 0 companies |
| Ernst Tage Sørensen | Audit | 0 companies |
| Aage Stadil | Management | 0 companies |
| Søs Stadil | Board of Directors | 0 companies |
| Jesper Stadil | Board of Directors | 0 companies |
| Bjørn Stadil | Board of Directors | 0 companies |
| Thor Stadil | Board of Directors | 0 companies |