| Revenue | DKK -52K | +25% |
| EBITDA | DKK -52K | -25% |
| Net profit | DKK -1,6M | -165% |
| Total assets | DKK 13,3M | -16% |
| Equity | DKK 13,3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -17 | -57 | 629 | -182 | -34 | -19 | -43 | -84 | -34 | -35 | -40 | -41 | -52 |
| Staff expenses | -368 | -368 | -273 | -61 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -401 | -385 | -330 | 568 | -182 | -34 | -19 | -43 | -84 | -34 | -35 | -40 | -41 | -52 |
| Depreciation & amort. | -20 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -421 | -406 | -350 | 568 | -182 | -34 | -19 | -43 | -84 | -34 | -35 | -40 | -41 | -52 |
| Net financials | 1.221 | 807 | 1.204 | 385 | 866 | 989 | 67 | 465 | -173 | 924 | -1.087 | 2.778 | 3.237 | -1.558 |
| Profit before tax | 800 | 401 | 854 | 953 | 684 | 954 | 48 | 422 | -257 | 889 | -1.122 | 2.739 | 3.196 | -1.610 |
| Tax | 104 | 99 | 204 | 239 | 199 | 379 | 34 | 88 | -0 | 131 | 17 | 349 | 705 | 7 |
| Net profit | 696 | 302 | 651 | 713 | 485 | 575 | 14 | 334 | -257 | 758 | -1.139 | 2.390 | 2.491 | -1.617 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.770 | 13.876 | 14.324 | 15.044 | 15.337 | 15.846 | 11.614 | 11.781 | 11.353 | 11.982 | 10.618 | 13.157 | 15.808 | 13.323 |
| Equity | 13.538 | 13.640 | 14.291 | 14.604 | 14.879 | 15.454 | 11.579 | 11.757 | 11.329 | 11.912 | 10.593 | 12.801 | 15.106 | 13.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 236 | 33 | 440 | 458 | 392 | 35 | 24 | 24 | 70 | 25 | 355 | 702 | 28 |
| Total debt | 232 | 236 | 33 | 440 | 458 | 392 | 35 | 24 | 24 | 70 | 25 | 355 | 702 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
FRANK HANSEN ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |