| Revenue | DKK 38K | -50% |
| EBITDA | DKK 38K | +925% |
| Net profit | DKK 6K | +118% |
| Total assets | DKK 448K | -2% |
| Equity | DKK 368K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 92 | 89 | -87 | -92 | 77 | 93 | 89 | 80 | 83 | 38 | 75 | 75 | 38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 92 | 89 | -47 | 92 | 77 | 93 | 89 | 80 | 83 | 38 | 34 | -5 | 38 |
| Depreciation & amort. | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 64 | 72 | 69 | -67 | 72 | 57 | 73 | 69 | 60 | 63 | 18 | 14 | -25 | 18 |
| Net financials | -18 | -16 | -15 | -18 | -22 | -20 | -18 | -16 | -13 | -11 | -9 | -13 | -7 | -8 |
| Profit before tax | 46 | 56 | 54 | -48 | 50 | 37 | 55 | 53 | 46 | 51 | 9 | 1 | -31 | 10 |
| Tax | 17 | 19 | 18 | -16 | 15 | 13 | 17 | 16 | 15 | 16 | 6 | 5 | -0 | 4 |
| Net profit | 29 | 37 | 36 | -32 | 35 | 25 | 38 | 36 | 32 | 36 | 2 | -3 | -31 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 846 | 825 | 813 | 640 | 636 | 619 | 619 | 617 | 586 | 576 | 526 | 499 | 460 | 448 |
| Equity | 459 | 496 | 532 | 194 | 228 | 253 | 291 | 327 | 359 | 395 | 397 | 394 | 362 | 368 |
| Long-term debt | 324 | 241 | 186 | 386 | 348 | 306 | 268 | 224 | 161 | 112 | 61 | 16 | 10 | 0 |
| Short-term debt | 63 | 87 | 95 | 61 | 60 | 61 | 59 | 66 | 65 | 69 | 68 | 90 | 87 | 81 |
| Total debt | 387 | 328 | 281 | 447 | 408 | 366 | 328 | 290 | 227 | 181 | 129 | 106 | 98 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PH Audit | Audit | 1993 | — | — |
RG | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Peder Holt | Audit | 0 companies |
| Reg.revisor Gunnar Poulsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |