| Revenue | DKK 5K | — |
| EBITDA | DKK -11K | +80% |
| Net profit | DKK -11K | +79% |
| Total assets | DKK 772K | +0% |
| Equity | DKK 110K | -9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.129 | 1.151 | 1.391 | 153 | 43 | 23 | 16 | 24 | 18 | 10 | 12 | -301 | 0 | 5 |
| Staff expenses | -54 | -90 | -268 | -1 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 82 | 96 | 136 | 328 | 21 | 6 | -7 | -10 | 3 | -53 | -52 | -378 | -55 | -11 |
| Depreciation & amort. | -72 | -72 | -72 | 100 | -0 | -17 | -12 | -5 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11 | 24 | 65 | 228 | 21 | -11 | -19 | -15 | 0 | -53 | -52 | -378 | -55 | -11 |
| Net financials | 21 | 3 | 9 | 4 | 7 | 12 | 0 | 15 | -0 | -0 | -0 | -88 | 0 | 0 |
| Profit before tax | 31 | 27 | 74 | 232 | 28 | 1 | -19 | 0 | 0 | -53 | -52 | -466 | -55 | -11 |
| Tax | 13 | 15 | 29 | 35 | 6 | 0 | 6 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 18 | 12 | 45 | 198 | 21 | 1 | -25 | 0 | 0 | -53 | -52 | -466 | -55 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 820 | 889 | 1.133 | 1.320 | 1.333 | 1.328 | 1.439 | 747 | 836 | 849 | 796 | 1.268 | 775 | 772 |
| Equity | 496 | 508 | 553 | 750 | 772 | 772 | 747 | 747 | 748 | 694 | 643 | 176 | 122 | 110 |
| Long-term debt | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 311 | 368 | 580 | 570 | 562 | 556 | 692 | 0 | 88 | 155 | 153 | 1.091 | 653 | 662 |
| Total debt | 324 | 381 | 580 | 570 | 562 | 556 | 692 | 0 | 88 | 155 | 153 | 1.091 | 653 | 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2002 | — | — |
ET | Audit | 1989 | — | — |
CN | Audit | 2006 | — | — |
MG Audit | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Vest | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Nyrup Jørgensen | Audit | 0 companies |
| Morten Gad-Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Steen Garde | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Board of Directors | 0 companies |