| Revenue | DKK -25K | -116% |
| EBITDA | DKK -25K | -116% |
| Net profit | DKK -18K | -114% |
| Total assets | DKK 4M | +0% |
| Equity | DKK 917K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 235 | 178 | 206 | 49 | 212 | 185 | 203 | 277 | 218 | 187 | 178 | 156 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 235 | 178 | 206 | -51 | 285 | 176 | 203 | 277 | 218 | 187 | 178 | 156 | -25 |
| Depreciation & amort. | 28 | -28 | -28 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 107 | 207 | 150 | 178 | -51 | 285 | 176 | 203 | 277 | 218 | 187 | 178 | 156 | -25 |
| Net financials | -17 | 157 | -8 | -15 | -79 | -29 | -27 | -51 | -36 | -30 | -18 | -15 | 6 | 8 |
| Profit before tax | 90 | 364 | 142 | 163 | -130 | 257 | 148 | 152 | 241 | 187 | 170 | 163 | 163 | -18 |
| Tax | 347 | 57 | 36 | 38 | -28 | 54 | 35 | 33 | 53 | 41 | 38 | 36 | 36 | -0 |
| Net profit | -257 | 307 | 106 | 125 | -102 | 202 | 113 | 119 | 188 | 146 | 131 | 127 | 127 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.088 | 3.378 | 2.821 | 2.923 | 4.385 | 3.609 | 3.528 | 3.708 | 3.884 | 3.967 | 3.969 | 3.974 | 4.011 | 4.006 |
| Equity | 1.437 | 1.744 | 1.200 | 1.325 | 1.552 | 555 | 441 | 334 | 403 | 549 | 680 | 807 | 934 | 917 |
| Long-term debt | 1.341 | 1.269 | 1.198 | 1.129 | 2.415 | 2.453 | 2.449 | 2.448 | 2.468 | 2.365 | 2.265 | 2.166 | 2.067 | 1.968 |
| Short-term debt | 157 | 155 | 178 | 213 | 102 | 269 | 306 | 594 | 681 | 721 | 692 | 668 | 678 | 789 |
| Total debt | 1.498 | 1.424 | 1.375 | 1.342 | 2.517 | 2.722 | 2.755 | 3.042 | 3.149 | 3.087 | 2.957 | 2.835 | 2.745 | 2.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
JL Management | Management | 2010 | — | — |
IB Management | Management | 2016 | — | — |
HR Audit | Audit | 1988 | — | — |
PB Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS SPKR 4 NR. 1632 | Company | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Lange-Petersen | Management | 0 companies |
| Inge Birte Lange-Petersen | Management | 0 companies |
| Henning Raaby Olsen | Audit | 0 companies |
| Poul Bindesbøll Jakobsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Olaf Bjørnestad Graabæk | Board of Directors | 0 companies |