| Revenue | DKK 0 | — |
| EBITDA | DKK -31K | -17% |
| Net profit | DKK -11K | -175% |
| Total assets | DKK 919K | -22% |
| Equity | DKK 888K | -22% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.417 | 3.417 | 3.457 | 4.097 | 4.057 | 4.040 | 4.122 | -339 | 155 | -16 | -31 | -23 | -26 | 0 |
| Staff expenses | -2.904 | -2.904 | -3.038 | -3.433 | -3.439 | -3.572 | -3.572 | -35 | -229 | -119 | -0 | -117 | -0 | -0 |
| EBITDA | 513 | 399 | 313 | 598 | 618 | 406 | 549 | 713 | -74 | -135 | -31 | -140 | -26 | -31 |
| Depreciation & amort. | 114 | -0 | -0 | -0 | -55 | -56 | -56 | 543 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 399 | 399 | 313 | 598 | 563 | 350 | 493 | 170 | -74 | -135 | -31 | -140 | -26 | -31 |
| Net financials | -108 | -108 | -86 | 75 | 9 | 44 | -44 | 85 | 121 | 71 | 61 | 50 | 41 | 20 |
| Profit before tax | 291 | 291 | 227 | 673 | 572 | 394 | 449 | 254 | 47 | -64 | 30 | -89 | 15 | -11 |
| Tax | 67 | 67 | 58 | 172 | 147 | 75 | 95 | 56 | -23 | -0 | -0 | 0 | -0 | -0 |
| Net profit | 224 | 224 | 169 | 501 | 425 | 318 | 355 | 198 | 70 | -64 | 30 | -90 | 15 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.998 | 1.046 | 1.540 | 3.926 | 3.984 | 4.223 | 3.022 | 2.577 | 2.193 | 1.953 | 1.635 | 1.409 | 1.171 | 919 |
| Equity | 1.576 | — | 2.054 | 2.280 | 2.398 | 2.553 | 2.521 | 2.391 | 2.107 | 1.917 | 1.607 | 1.381 | 1.143 | 888 |
| Long-term debt | 0 | 0 | 175 | 133 | 86 | 92 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.421 | 1.966 | 1.637 | 1.495 | 1.479 | 1.546 | 443 | 186 | 86 | 37 | 28 | 28 | 28 | 31 |
| Total debt | 2.421 | 1.966 | 1.812 | 1.646 | 1.586 | 1.638 | 501 | 186 | 86 | 37 | 28 | 28 | 28 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
AR | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1989 | |
| Individual | 50.0% | 50.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Asnæs Revisorinteressentskab | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Janne Haislund Nielsen | Board of Directors | 0 companies |
| Mads Stage Nielsen | Board of Directors | 0 companies |