| Revenue | DKK -298K | -28% |
| EBITDA | DKK -298K | +28% |
| Net profit | DKK 2,7M | -42% |
| Total assets | DKK 70,5M | +4% |
| Equity | DKK 69,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.472 | 3.984 | 4.106 | 4.645 | 948 | 3.506 | -1.622 | — | — | — | — | — | -416 | -298 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.251 | 3.711 | 3.887 | 4.384 | 688 | 3.242 | -1.909 | -282 | -308 | -330 | -391 | -369 | -416 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.251 | 3.711 | 3.887 | 4.384 | 688 | 3.242 | -1.909 | -282 | -308 | -330 | -391 | -369 | -416 | -298 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.478 | 4.137 | 9.621 | -6.427 | 5.351 | 6.533 | 3.822 |
| Profit before tax | 4.251 | 3.711 | 3.887 | 4.384 | 688 | 3.242 | -1.909 | 5.196 | 3.829 | 9.290 | -6.818 | 4.981 | 6.117 | 3.524 |
| Tax | 1.063 | 928 | 952 | 1.030 | 151 | 713 | -420 | 1.143 | 843 | 2.044 | -1.500 | 1.096 | 1.342 | 774 |
| Net profit | 3.188 | 2.783 | 2.935 | 3.354 | 537 | 2.529 | -1.489 | 4.053 | 2.986 | 7.246 | -5.318 | 3.886 | 4.775 | 2.750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.608 | 41.458 | 44.463 | 47.891 | 48.506 | 51.117 | 49.716 | 53.915 | 57.015 | 64.254 | 58.780 | 62.771 | 67.645 | 70.486 |
| Equity | 38.453 | 41.236 | 44.171 | 47.525 | 48.061 | 50.590 | 49.101 | 53.154 | 56.140 | 63.387 | 58.068 | 61.954 | 66.729 | 69.479 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 155 | 222 | 292 | 367 | 445 | 527 | 615 | 760 | 875 | 867 | 711 | 817 | 915 | 1.007 |
| Total debt | 155 | 222 | 292 | 367 | 445 | 527 | 615 | 760 | 875 | 867 | 711 | 817 | 915 | 1.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1994 | — | — |
ET | Audit | 1989 | — | — |
PG Audit | Audit | 1989 | — | — |
KM Management | Management | 1989 | — | — |
AK Management | Management | 2022 | — | — |
SS Management | Management | 1989 | — | — |
PS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 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 |
| Povl Gabe | 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 | Board of Directors | 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 |