| Revenue | DKK -92K | -2298% |
| EBITDA | DKK -92K | -2298% |
| Net profit | DKK -165K | -278% |
| Total assets | DKK 3M | -9% |
| Equity | DKK 2,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 223 | 277 | 437 | 536 | 474 | 355 | 767 | 893 | 876 | 73 | -140 | -269 | 4 | -92 |
| Staff expenses | -261 | -184 | -244 | -369 | -320 | -274 | -285 | -317 | -304 | -300 | -187 | -6 | -0 | -0 |
| EBITDA | -38 | 93 | 193 | 167 | 154 | 82 | 81 | 205 | 122 | -228 | -327 | -275 | 4 | -92 |
| Depreciation & amort. | -85 | 99 | -99 | -105 | -80 | -85 | -85 | -85 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -122 | -6 | 94 | 62 | 74 | -4 | -5 | 119 | 122 | -228 | -327 | -275 | 4 | -92 |
| Net financials | -56 | -63 | -64 | -71 | -67 | -68 | 26 | -31 | -100 | 2.749 | -36 | 308 | -55 | -75 |
| Profit before tax | -178 | -69 | 30 | -9 | 7 | -72 | 21 | 89 | 22 | 2.521 | -363 | 33 | -51 | -167 |
| Tax | -21 | -16 | 8 | -2 | 2 | -0 | 19 | -0 | 5 | 409 | -0 | -12 | -7 | -2 |
| Net profit | -158 | -53 | 23 | -7 | 5 | -72 | 2 | 89 | 17 | 2.113 | -363 | 45 | -44 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.965 | 3.020 | 2.976 | 2.834 | 2.781 | 2.677 | 2.676 | 2.534 | 2.711 | 4.961 | 4.042 | 3.292 | 3.240 | 2.951 |
| Equity | 580 | 527 | 544 | 542 | 547 | 475 | 477 | 566 | 572 | 2.695 | 2.332 | 2.377 | 2.333 | 2.169 |
| Long-term debt | 1.504 | 1.411 | 1.321 | 1.228 | 1.130 | 1.029 | 928 | 1.635 | 1.940 | 1.805 | 1.308 | 877 | 895 | 775 |
| Short-term debt | 866 | 1.083 | 1.103 | 1.059 | 1.099 | 1.167 | 1.265 | 327 | 194 | 455 | 397 | 33 | 6 | 3 |
| Total debt | 2.370 | 2.494 | 2.424 | 2.286 | 2.228 | 2.196 | 2.193 | 1.962 | 2.134 | 2.260 | 1.705 | 909 | 901 | 777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
MH Management | Management | 1989 | — | — |
PS Audit | Audit | 1994 | — | — |
| Audit | 1989 | — | — | |
BT Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michele Hasselager | Management | 0 companies |
| Palle Søby | Audit | 0 companies |
| Statsaut. revisor Henning Madsen | Audit | 0 companies |
| Birgitte Thorup Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |