| Revenue | DKK 30K | -90% |
| EBITDA | DKK -145K | -186% |
| Net profit | DKK -187K | -287% |
| Total assets | DKK 596K | -29% |
| Equity | DKK 20K | -90% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | -73 | 10 | 151 | 190 | 177 | 301 | 25 | 231 | 256 | 260 | 72 | 287 | 30 |
| Staff expenses | -122 | -58 | -37 | -86 | -79 | -70 | -85 | -83 | -97 | -90 | -88 | -97 | -118 | -175 |
| EBITDA | 51 | -131 | -27 | 65 | 111 | 108 | 216 | -58 | 135 | 167 | 172 | -25 | 169 | -145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -8 | -8 | -4 | -7 | -40 | -40 | -40 | -40 | -33 |
| EBIT | 51 | -131 | -27 | 65 | 107 | 100 | 209 | -62 | 128 | 127 | 132 | -65 | 129 | -178 |
| Net financials | -49 | -52 | -31 | -16 | -23 | -14 | -15 | -16 | -16 | -14 | -8 | -14 | -10 | -9 |
| Profit before tax | 2 | -183 | -58 | 49 | 85 | 86 | 194 | -78 | 112 | 113 | 124 | -79 | 119 | -187 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 16 | 28 | -6 | 19 | -0 |
| Net profit | 2 | -183 | -58 | 49 | 85 | 86 | 194 | -78 | 112 | 97 | 97 | -73 | 100 | -187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 513 | 420 | 298 | 422 | 405 | 420 | 519 | 567 | 703 | 795 | 866 | 734 | 837 | 596 |
| Equity | -220 | -403 | -462 | -412 | -328 | -241 | -47 | -125 | -13 | 84 | 180 | 107 | 208 | 20 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 734 | 823 | 760 | 835 | 732 | 661 | 566 | 692 | 716 | 703 | 679 | 627 | 629 | 576 |
| Total debt | 734 | 823 | 760 | 835 | 732 | 661 | 566 | 692 | 716 | 703 | 679 | 627 | 629 | 576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JE Management | Management | 1989 | — | — |
NJ Management | Management | 1989 | — | — |
JM Audit | Audit | 1998 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Elias | Management | 0 companies |
| Nils Johannes Høj | Management | 0 companies |
| Jens Max Haugbyrd | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Friis | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Mette Skov | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Leif Skov | Chairman | 0 companies |
| Asta Høj Friis | Board of Directors | 0 companies |