| Revenue | DKK -327K | +0% |
| EBITDA | DKK -849K | +0% |
| Net profit | DKK 780K | -90% |
| Total assets | DKK 68,8M | -31% |
| Equity | DKK 30,8M | -52% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -574 | -668 | -543 | -568 | -571 | -505 | -559 | -414 | -566 | -677 | -303 | -325 | -328 | -327 |
| Staff expenses | -466 | -490 | -497 | -508 | -509 | -509 | -499 | -519 | -536 | -519 | -520 | -520 | -521 | -522 |
| EBITDA | -790 | -1.158 | -1.040 | -1.076 | -1.080 | -1.014 | -1.058 | -934 | -1.102 | -1.196 | -822 | -845 | -849 | -849 |
| Depreciation & amort. | -125 | 157 | 157 | -157 | -157 | -144 | -0 | -95 | -142 | -114 | -0 | -0 | -0 | -0 |
| EBIT | -915 | -1.316 | -1.197 | -1.233 | -1.238 | -1.158 | -1.058 | -1.028 | -1.244 | -1.310 | -822 | -845 | -849 | -849 |
| Net financials | -3.559 | 6.967 | 5.704 | 6.349 | -5.643 | 8.014 | -2.492 | -1.133 | -746 | 15.283 | -2.513 | 2.836 | 11.127 | 1.627 |
| Profit before tax | -4.474 | 5.651 | 4.507 | 5.115 | -5.657 | 6.856 | -3.550 | -2.161 | -6.039 | 13.973 | -3.335 | 1.991 | 10.278 | 779 |
| Tax | -1.147 | 1.150 | 1.254 | 1.403 | -1.333 | 1.515 | -774 | -468 | -877 | 2.258 | -786 | 937 | 2.349 | -1 |
| Net profit | -3.327 | 4.501 | 3.253 | 3.713 | -4.324 | 5.341 | -2.775 | -1.693 | -5.162 | 11.715 | -2.549 | 1.054 | 7.929 | 780 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.729 | 61.157 | 64.233 | 67.966 | 64.278 | 49.213 | 46.335 | 45.097 | 43.256 | 85.159 | 84.810 | 92.503 | 99.518 | 68.770 |
| Equity | 37.968 | 42.469 | 45.722 | 49.435 | 45.110 | 29.135 | 26.360 | 24.666 | 19.504 | 60.448 | 57.899 | 56.953 | 63.883 | 30.757 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.304 |
| Short-term debt | 18.761 | 18.688 | 18.511 | 18.532 | 19.168 | 20.079 | 19.975 | 20.430 | 23.752 | 24.712 | 26.911 | 35.191 | 35.635 | 7.709 |
| Total debt | 18.761 | 18.688 | 18.511 | 18.532 | 19.168 | 20.079 | 19.975 | 20.430 | 23.752 | 24.712 | 26.911 | 35.191 | 35.635 | 38.013 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JT Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CaRu Holding ApS | Company | 50.0% | 50.0% | 2025 |
Vaanavil Holding ApS | Company | 50.0% | 50.0% | 2025 |
HATIGUA HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
COMB-ESTATE A/S | Company | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Thierry Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lica Thierry Andersen | Board of Directors | 0 companies |
| Camilla Thierry Therkildsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Ingrid Merete Bahn Andersen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Niels Skovgaard | Board of Directors | 0 companies |