| Revenue | DKK -12K | +44% |
| EBITDA | DKK -12K | -44% |
| Net profit | DKK 874K | -89% |
| Total assets | DKK 43M | +1% |
| Equity | DKK 42,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -62 | -70 | -65 | -67 | -81 | -76 | -82 | 176 | -10 | -8 | -8 | -9 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -57 | -62 | -70 | -65 | -67 | -81 | -76 | -82 | 176 | -10 | -8 | -8 | -9 | -12 |
| Depreciation & amort. | -10 | -10 | -10 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -67 | -72 | -80 | -67 | -67 | -81 | -76 | -82 | 176 | -10 | -8 | -8 | -9 | -12 |
| Net financials | 5.085 | 4.151 | 4.417 | -350 | 4.778 | 4.633 | 3.383 | 3.417 | -1.468 | 6.249 | -9.751 | 4.363 | 8.923 | 1.135 |
| Profit before tax | 5.018 | 4.079 | 4.337 | -417 | 4.711 | 4.552 | 3.307 | 3.334 | -1.292 | 6.239 | -9.759 | 4.356 | 8.915 | 1.123 |
| Tax | 25 | 1.022 | 1.066 | -90 | 1.036 | 1.002 | 727 | 734 | -0 | 1.041 | -0 | -0 | 783 | 249 |
| Net profit | 4.993 | 3.057 | 3.271 | -327 | 3.674 | 3.550 | 2.579 | 2.600 | -1.292 | 5.198 | -9.759 | 4.356 | 8.132 | 874 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.684 | 22.315 | 25.599 | 23.964 | 28.520 | 31.760 | 34.159 | 36.744 | 35.047 | 41.244 | 30.809 | 34.028 | 42.746 | 42.981 |
| Equity | 18.111 | 21.071 | 24.246 | 23.820 | 27.395 | 30.844 | 33.320 | 35.815 | 34.415 | 39.502 | 29.629 | 33.871 | 41.885 | 42.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 567 | 579 | 0 | 1.037 | 0 | 0 | 697 | 162 |
| Short-term debt | 573 | 1.244 | 1.353 | 143 | 1.125 | 916 | 272 | 350 | 633 | 706 | 1.180 | 158 | 164 | 182 |
| Total debt | 573 | 1.244 | 1.353 | 143 | 1.125 | 916 | 839 | 929 | 633 | 1.743 | 1.180 | 158 | 862 | 344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JC | Audit | 2001 | — | — |
| Audit | 2000 | — | — | |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Carl Weimar-Rasmussen | Audit | 0 companies |
| Statsaut. Revisor Jørgen Weimar-Rasmussen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |