| Revenue | DKK -94K | +30% |
| EBITDA | DKK -226K | -11% |
| Net profit | DKK 1,9M | -49% |
| Total assets | DKK 36,2M | -4% |
| Equity | DKK 35,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -110 | 76 | 219 | -77 | -51 | -56 | -32 | -26 | -107 | -138 | -134 | -73 | -94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -51 | -117 | -135 | -138 | -113 | -132 | -132 |
| EBITDA | 838 | -110 | 76 | 219 | -77 | -51 | -56 | -83 | -143 | -242 | -276 | -247 | -205 | -226 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 838 | -110 | 76 | 219 | -77 | -51 | -56 | -83 | -143 | -242 | -276 | -247 | -205 | -226 |
| Net financials | 3.543 | 1.745 | 4.580 | 2.960 | -1.621 | 6.325 | 35 | 1.729 | -2.533 | 4.126 | -1.400 | 3.376 | 4.882 | 2.561 |
| Profit before tax | 3.480 | 1.673 | 4.519 | 2.899 | -1.697 | 6.274 | -22 | 1.646 | -2.675 | 3.884 | -1.676 | 3.130 | 4.677 | 2.335 |
| Tax | 639 | 439 | 1.106 | 604 | -410 | 1.392 | -2 | 342 | -590 | 865 | -380 | 691 | 1.044 | 470 |
| Net profit | 2.841 | 1.235 | 3.413 | 2.295 | -1.287 | 4.882 | -20 | 1.304 | -2.085 | 3.019 | -1.297 | 2.439 | 3.634 | 1.865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.781 | 45.616 | 47.434 | 48.586 | 45.712 | 50.371 | 46.997 | 47.621 | 44.396 | 47.412 | 45.110 | 46.806 | 37.797 | 36.224 |
| Equity | 36.755 | 36.189 | 37.802 | 38.898 | 36.611 | 40.492 | 37.972 | 38.441 | 35.356 | 38.375 | 36.079 | 37.518 | 36.151 | 35.801 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254 | 988 | 17 |
| Short-term debt | 9.026 | 9.427 | 9.632 | 9.688 | 9.101 | 9.879 | 9.025 | 9.180 | 9.040 | 9.037 | 9.031 | 9.034 | 658 | 406 |
| Total debt | 9.026 | 9.427 | 9.632 | 9.688 | 9.101 | 9.879 | 9.025 | 9.180 | 9.040 | 9.037 | 9.031 | 9.288 | 1.645 | 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1996 | — | — | |
ET | Audit | 1989 | — | — |
UB Management | Management | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 66.7% | 66.7% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Midtby - Revision v/statsaut. revisor Finn Sørensen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Uffe Berg Pedersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Klaus Robert Petersen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |