| Revenue | DKK 2,6M | -227% |
| EBITDA | DKK -1,5M | +82% |
| Net profit | DKK -22,3M | +79% |
| Total assets | DKK 56,9M | -70% |
| Equity | DKK 16,1M | -57% |
| Employees | 6 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -135 | -216 | -200 | 0 | 0 | 0 | -4.094 | -817 | 3.653 | 2.044 | 3.560 | -2.013 | 2.556 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -666 | -5.123 | -6.553 | -6.250 | -6.589 | -6.192 | -4.045 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -135 | -216 | -200 | -1.913 | -1.325 | -354 | -4.760 | -5.940 | -2.900 | -4.206 | -3.029 | -8.205 | -1.489 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -51 | -68 | -83 | -83 | -111 | -49 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -135 | -216 | -200 | -1.913 | -1.325 | -354 | -4.760 | -5.991 | -2.968 | -4.289 | -3.112 | -8.316 | -1.539 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.269 | 15.408 | 28.077 | 35.849 | 8.803 | -12.173 | -10.389 | -21.700 | -22.667 | -16.055 | -57.205 | -98.151 | -27.511 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.134 | 15.193 | 27.877 | 33.936 | 7.478 | -12.527 | -15.149 | -27.690 | -25.636 | -20.343 | -60.317 | -106.467 | -23.438 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 641 | 2.107 | 1.294 | 103 | 789 | -293 | -452 | -1.186 | -572 | -1.064 | 527 | 530 | -1.180 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.493 | 13.086 | 26.583 | 33.833 | 6.689 | -12.234 | 84.562 | -26.504 | -25.064 | -19.279 | -60.844 | -106.997 | -22.258 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.517 | 107.311 | 175.833 | 208.869 | 343.594 | 321.774 | 308.003 | 296.764 | 286.694 | 292.944 | 273.868 | 192.660 | 56.932 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 76.772 | 89.192 | 114.604 | 147.479 | 245.143 | 214.121 | 287.728 | 245.363 | 214.836 | 205.620 | 168.423 | 37.831 | 16.110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.482 | 64.210 | 0 | 0 | 0 | 0 | 0 | 0 | 1.137 | 522 | 82.208 | 348 | 2.948 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.647 | 18.022 | 61.131 | 61.292 | 98.450 | 107.653 | 15.902 | 47.844 | 67.286 | 82.803 | 15.820 | 150.981 | 32.874 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.647 | 18.022 | 61.131 | 61.292 | 98.450 | 107.653 | 15.902 | 47.844 | 68.423 | 83.325 | 98.028 | 151.329 | 35.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 1999 | — | — |
ET | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Erik Sørensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Gorm Himmer | Chairman | 0 companies |