| Revenue | DKK 77K | -13% |
| EBITDA | DKK 77K | +219% |
| Net profit | DKK 77K | +400% |
| Total assets | DKK 521K | -15% |
| Equity | DKK -1M | +7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 453 | -880 | 2.078 | 1.177 | 1.082 | 1.468 | 1.880 | 810 | 384 | 200 | 119 | 161 | 89 | 77 |
| Staff expenses | -0 | -59 | -841 | -642 | -380 | -414 | -820 | -263 | -103 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | -202 | 152 | -149 | 187 | 238 | 50 | 140 | -51 | -88 | -45 | 38 | -64 | 77 |
| Depreciation & amort. | -0 | -64 | -64 | -64 | -64 | -64 | -73 | -33 | -33 | -48 | -14 | -0 | -42 | -0 |
| EBIT | 51 | -266 | 88 | -213 | 123 | 174 | -23 | 107 | -85 | -136 | -59 | 38 | -106 | 77 |
| Net financials | -167 | -66 | -28 | 231 | -14 | -65 | 54 | -9 | -11 | 128 | -40 | -0 | 81 | -0 |
| Profit before tax | -116 | -90 | 60 | 18 | 109 | 109 | 32 | 99 | -95 | -8 | -99 | 38 | -26 | 77 |
| Tax | -0 | -0 | -0 | -0 | -0 | 22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -116 | -90 | 60 | 18 | 109 | 87 | 32 | 99 | -95 | -8 | -99 | 38 | -26 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.546 | 4.941 | 5.004 | 4.258 | 4.307 | 4.411 | 4.300 | 3.600 | 3.326 | 2.354 | 623 | 663 | 613 | 521 |
| Equity | 228 | 318 | 333 | 397 | 505 | 592 | 624 | 722 | 627 | 606 | -1.118 | -1.080 | -1.106 | -1.029 |
| Long-term debt | 2.721 | -2.616 | 2.523 | 1.794 | 1.774 | 1.720 | 1.672 | 708 | 1.224 | 0 | 0 | 0 | 0 | 1.488 |
| Short-term debt | 1.597 | -2.007 | 2.148 | 2.067 | 2.027 | 2.099 | 2.005 | 2.170 | 1.476 | 1.749 | 1.741 | 1.743 | 1.719 | 62 |
| Total debt | 4.317 | -4.623 | 4.671 | 3.861 | 3.802 | 3.819 | 3.676 | 2.878 | 2.700 | 1.749 | 1.741 | 1.743 | 1.719 | 1.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
KT Audit | Audit | 1995 | — | — |
NR Audit | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Thrane | Audit | 0 companies |
| NC REVISION A/S | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |