| Revenue | DKK -67K | +37% |
| EBITDA | DKK -425K | -4% |
| Net profit | DKK 14K | +103% |
| Total assets | DKK 8,5M | -1% |
| Equity | DKK 8,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -47 | -767 | -14 | -126 | -51 | -16 | -45 | -17 | -4 | -38 | -80 | -49 | -67 |
| Staff expenses | -0 | -0 | -207 | -182 | -273 | -420 | -332 | -323 | -294 | -282 | -283 | -280 | -358 | -358 |
| EBITDA | -21 | -47 | -974 | -196 | -399 | -470 | -348 | -368 | -311 | -286 | -321 | -360 | -407 | -425 |
| Depreciation & amort. | -11 | -13 | -32 | -31 | -43 | -45 | -45 | -28 | -26 | -22 | -22 | -22 | -22 | -22 |
| EBIT | -32 | -59 | -1.006 | -227 | -442 | -515 | -393 | -396 | -337 | -308 | -343 | -382 | -429 | -447 |
| Net financials | 1.002 | 412 | -196 | 117 | -272 | 396 | -250 | -35 | -184 | 168 | -212 | 633 | -112 | 468 |
| Profit before tax | 970 | 353 | -1.201 | -111 | -714 | -169 | -643 | -431 | -521 | -139 | -555 | 251 | -541 | 21 |
| Tax | 75 | 106 | -111 | -30 | 497 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | 1 | 6 |
| Net profit | 895 | 247 | -1.090 | -81 | -1.211 | -169 | -643 | -431 | -518 | -139 | -555 | 252 | -543 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.089 | 18.584 | 14.734 | 14.135 | 12.244 | 11.996 | 11.217 | 10.665 | 10.073 | 9.802 | 9.130 | 9.272 | 8.599 | 8.474 |
| Equity | 19.021 | 18.519 | 14.428 | 13.848 | 12.136 | 11.864 | 11.115 | 10.576 | 9.948 | 9.695 | 9.026 | 9.160 | 8.495 | 8.375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 66 | 106 | 88 | 108 | 132 | 102 | 89 | 125 | 107 | 104 | 112 | 104 | 99 |
| Total debt | 68 | 66 | 106 | 88 | 108 | 132 | 102 | 89 | 125 | 107 | 104 | 112 | 104 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
P | Audit | 1994 | — | — |
| Audit | 1989 | — | — | |
SS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Statsaut. revisor Peter Muller | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Hanne Østergaard | Board of Directors | 0 companies |
| Vibeke Ohrt Bonde | Board of Directors | 0 companies |
| Karen Bonde Christiansen | Board of Directors | 0 companies |
| Lisbeth Bonde | Board of Directors | 0 companies |
| Kirsten Bonde Rørdam | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |