| Revenue | DKK -29K | -37% |
| EBITDA | DKK -29K | +37% |
| Net profit | DKK 200K | -62% |
| Total assets | DKK 7,6M | +0% |
| Equity | DKK 6,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 814 | 610 | -53 | -48 | -21 | -17 | -30 | -27 | -56 | -42 | -45 | -40 | -46 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 814 | 610 | -53 | -48 | -21 | -17 | -30 | -27 | -56 | -42 | -45 | -40 | -46 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -24 | -24 | -24 | -22 | -22 | -22 | -22 | -22 | -22 | -22 |
| EBIT | 814 | 610 | -53 | -64 | -45 | -42 | -54 | -50 | -78 | -64 | -68 | -62 | -68 | -51 |
| Net financials | 0 | 0 | 754 | 462 | 401 | 378 | -180 | 878 | 354 | 997 | -1.169 | 616 | 597 | 293 |
| Profit before tax | 814 | 610 | 700 | 398 | 356 | 337 | -103 | 828 | 276 | 933 | -1.237 | 554 | 528 | 242 |
| Tax | 205 | 154 | 172 | 105 | 84 | 79 | 66 | 207 | 66 | 210 | -0 | -0 | -0 | 42 |
| Net profit | 609 | 456 | 528 | 293 | 273 | 257 | -168 | 621 | 210 | 722 | -1.237 | 554 | 528 | 200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.031 | 6.342 | 6.762 | 7.746 | 7.743 | 7.827 | 7.439 | 7.874 | 7.917 | 8.594 | 6.955 | 7.309 | 7.648 | 7.646 |
| Equity | 5.982 | 6.288 | 6.616 | 6.709 | 6.782 | 6.839 | 6.470 | 6.892 | 6.848 | 7.370 | 5.933 | 6.287 | 6.615 | 6.615 |
| Long-term debt | 0 | 0 | 0 | 902 | 902 | 902 | 902 | 902 | 970 | 970 | 970 | 970 | 970 | 970 |
| Short-term debt | 48 | 53 | 146 | 135 | 60 | 86 | 67 | 81 | 99 | 254 | 52 | 52 | 63 | 61 |
| Total debt | 48 | 53 | 146 | 1.037 | 962 | 988 | 969 | 983 | 1.069 | 1.224 | 1.023 | 1.022 | 1.033 | 1.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
AS Audit | Audit | 1989 | — | — |
GT | Audit | 1997 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Aase Skovlund | Audit | 0 companies |
| Georg Torkild Knudsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Ole Kurt Busck-Rasmussen | Chairman | 0 companies |
| Henrik Blom Frederiksen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Kirsten Laursen | Board of Directors | 0 companies |