| Revenue | DKK -181K | -8% |
| EBITDA | DKK -334K | +54% |
| Net profit | DKK 2,4M | +286% |
| Total assets | DKK 31,9M | +3% |
| Equity | DKK 31,8M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | -35 | 157 | -143 | 345 | -148 | 1.455 | -265 | -280 | 1.208 | -228 | -158 | -198 | -181 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -141 | -244 | -325 | -552 | -555 | -526 | -152 |
| EBITDA | 168 | -35 | 157 | -143 | 345 | -148 | 1.455 | -407 | -524 | 883 | -780 | -1.684 | -723 | -334 |
| Depreciation & amort. | -149 | -122 | -124 | -127 | -128 | -128 | -110 | -110 | -110 | -114 | -60 | -60 | -0 | -0 |
| EBIT | 20 | -157 | 33 | -270 | 217 | -276 | 1.346 | -517 | -634 | 769 | -840 | -1.744 | -723 | -334 |
| Net financials | -469 | 18.180 | 1.812 | -728 | 2.165 | 715 | 807 | 2.886 | -2.230 | -16 | -859 | -315 | 1.220 | 2.767 |
| Profit before tax | -449 | 18.023 | 1.845 | -998 | 2.382 | 439 | 2.152 | 2.369 | -2.864 | 753 | -1.699 | -2.059 | 496 | 2.433 |
| Tax | 55 | 33 | 104 | 133 | 287 | 291 | 72 | 364 | 55 | 513 | -71 | 0 | -134 | -0 |
| Net profit | -505 | 17.990 | 1.740 | -1.131 | 2.095 | 149 | 2.080 | 2.005 | -2.919 | 240 | -1.628 | -2.059 | 630 | 2.433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.727 | 36.561 | 38.285 | 35.614 | 37.144 | 36.816 | 36.963 | 37.422 | 35.027 | 35.182 | 32.880 | 30.428 | 31.144 | 31.924 |
| Equity | 15.114 | 33.105 | 34.746 | 33.516 | 35.511 | 35.556 | 36.530 | 35.935 | 32.905 | 33.033 | 31.204 | 29.027 | 29.535 | 31.769 |
| Long-term debt | 2.016 | 1.946 | 1.888 | 1.827 | 1.144 | 1.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.597 | 1.511 | 1.651 | 271 | 489 | 116 | 433 | 1.487 | 2.122 | 2.149 | 1.676 | 1.401 | 1.609 | 155 |
| Total debt | 3.613 | 3.456 | 3.539 | 2.098 | 1.633 | 1.260 | 433 | 1.487 | 2.122 | 2.149 | 1.676 | 1.401 | 1.609 | 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 1989 | |
| Individual | 50.0% | 50.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ole Riis Nielsen | Board of Directors | 0 companies |
| Ib Nielsen | Board of Directors | 0 companies |
| Søren Hempel-Jørgensen | Board of Directors | 0 companies |