| Revenue | DKK -427K | +0% |
| EBITDA | DKK -427K | +0% |
| Net profit | DKK 2,3M | -58% |
| Total assets | DKK 72,5M | -10% |
| Equity | DKK 67,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.904 | 5.075 | 4.705 | 6.357 | -312 | 5.280 | -2.822 | — | — | — | — | — | -425 | -427 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.145 | 4.774 | 4.469 | 6.055 | -597 | 4.986 | -3.147 | -309 | -331 | -358 | -418 | -398 | -425 | -427 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.145 | 4.774 | 4.469 | 6.055 | -597 | 4.986 | -3.147 | -309 | -331 | -358 | -418 | -398 | -425 | -427 |
| Net financials | 0 | 0 | 0 | 0 | 236 | 212 | 221 | 7.299 | 4.307 | 11.542 | -7.416 | 4.714 | 7.186 | 3.316 |
| Profit before tax | -3.145 | 4.774 | 4.469 | 6.055 | -362 | 5.198 | -2.927 | 6.990 | 3.975 | 11.184 | -7.834 | 4.315 | 6.761 | 2.889 |
| Tax | 1.157 | 1.133 | 1.048 | 1.370 | -132 | 1.097 | -692 | 1.511 | 849 | 2.438 | -1.692 | 878 | 1.411 | 620 |
| Net profit | -4.302 | 3.641 | 3.421 | 4.684 | -230 | 4.101 | -2.234 | 5.479 | 3.126 | 8.745 | -6.142 | 3.438 | 5.350 | 2.269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.775 | 48.928 | 52.584 | 56.439 | 56.531 | 61.226 | 59.607 | 65.480 | 68.964 | 77.948 | 71.307 | 75.127 | 80.558 | 72.493 |
| Equity | 31.868 | 35.510 | 38.930 | 43.614 | 43.384 | 47.485 | 45.251 | 50.730 | 53.856 | 62.602 | 56.459 | 59.897 | 65.247 | 67.516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.907 | 13.419 | 13.653 | 12.825 | 13.147 | 13.741 | 14.356 | 14.750 | 15.107 | 15.346 | 14.847 | 15.230 | 15.311 | 4.977 |
| Total debt | 12.907 | 13.419 | 13.653 | 12.825 | 13.147 | 13.741 | 14.356 | 14.750 | 15.107 | 15.346 | 14.847 | 15.230 | 15.311 | 4.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1994 | — | — |
ET | Audit | 1989 | — | — |
KM Management | Management | 1989 | — | — |
AK Management | Management | 2022 | — | — |
SS Management | Management | 1989 | — | — |
PS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Christiansen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kai Michelsen | Management | 0 companies |
| Anders Kiilsgaard Borrisholt | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Skovsted | Management | 0 companies |
| Hans Hother Kann Rasmussen | Board of Directors | 0 companies |
| Claus Høeg Madsen | Board of Directors | 0 companies |
| Mogens Laursen | Board of Directors | 0 companies |
| Carl Aage Tjur | Chairman | 0 companies |
| Anne-Margrete Kann Ogstrup-Pedersen | Board of Directors | 0 companies |
| Aino Kann Rasmussen | Board of Directors | 0 companies |
| Lars Erik Kann-Rasmussen | Board of Directors | 0 companies |
| Ole Bjarne Hansen | Board of Directors | 0 companies |
| Henrik Dahl | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |