| Revenue | DKK 1,7M | -32% |
| EBITDA | DKK -12,9M | -848% |
| Net profit | DKK -10,4M | -1356% |
| Total assets | DKK 39,2M | -25% |
| Equity | DKK 11,6M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 10 | -10 | -58 | 994 | -10 | -12 | -8 | -10 | 1.096 | 1.020 | 853 | 2.537 | 1.720 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | 10 | -10 | -98 | 967 | -10 | -12 | -8 | -10 | 10.577 | 1.825 | 735 | 1.724 | -12.895 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -80 | -91 | -97 |
| EBIT | 11 | 10 | -10 | -98 | 967 | -10 | -12 | -8 | -10 | 10.577 | 1.819 | 655 | 1.634 | -12.992 |
| Net financials | 215 | 205 | 59 | 222 | -258 | 1.279 | 280 | 330 | 1.360 | 1.767 | -577 | 800 | -662 | -406 |
| Profit before tax | 226 | 216 | 49 | 124 | 709 | 1.269 | 268 | 322 | 1.350 | 12.322 | 1.218 | 1.407 | 972 | -13.398 |
| Tax | 36 | 37 | 27 | -11 | 254 | 77 | 3 | -4 | -2 | 2.290 | 226 | -3 | 145 | -3.010 |
| Net profit | 190 | 179 | 22 | 135 | 455 | 1.192 | 265 | 326 | 1.353 | 10.033 | 992 | 1.410 | 827 | -10.388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.236 | 4.416 | 4.459 | 4.993 | 5.373 | 8.295 | 7.332 | 7.522 | 8.933 | 41.512 | 51.935 | 52.834 | 52.302 | 39.249 |
| Equity | 4.196 | 4.375 | 4.397 | 4.532 | 4.988 | 6.761 | 7.026 | 7.352 | 8.705 | 18.749 | 19.741 | 21.151 | 21.978 | 11.589 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187 | 19.424 | 27.501 | 25.837 | 26.300 |
| Short-term debt | 40 | 41 | 62 | 390 | 214 | 1.461 | 298 | 116 | 159 | 20.484 | 10.243 | 1.866 | 2.128 | 1.360 |
| Total debt | 40 | 41 | 62 | 390 | 214 | 1.461 | 298 | 116 | 159 | 20.671 | 29.667 | 29.367 | 27.965 | 27.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Alexandra Bruun | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Gitte Bruun | Board of Directors | 0 companies |
| Maren Lyngsmose Bruun | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |