| Revenue | DKK -849K | -31% |
| EBITDA | DKK -849K | +31% |
| Net profit | DKK 2,5M | -20% |
| Total assets | DKK 45,4M | -9% |
| Equity | DKK 37,9M | +52% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 30 | 30 | -66 | -37 | -316 | -403 | -358 | 44 | -1.227 | -658 | -1.527 | -1.222 | -849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -99 | -94 | -30 | -66 | -37 | -316 | -403 | -358 | 44 | -1.227 | -658 | -1.447 | -1.222 | -849 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -26 | -26 | -26 | -26 | -26 | -0 | -0 | 40 | -0 | -0 |
| EBIT | -99 | -94 | -30 | -66 | -63 | -342 | -428 | -383 | 19 | -1.227 | -658 | -1.487 | -1.222 | -849 |
| Net financials | -3.504 | 2.439 | 4.106 | 6.618 | 3.012 | 12.203 | -909 | -2.823 | 2.964 | 12.947 | -2.138 | 479 | 5.237 | 4.052 |
| Profit before tax | -3.564 | 2.345 | 4.076 | 6.552 | 2.950 | 11.862 | -1.338 | -3.207 | 2.983 | 11.720 | -2.796 | -1.008 | 4.015 | 3.204 |
| Tax | 20 | 65 | 17 | 627 | 628 | 2.586 | -189 | -693 | 681 | 2.771 | -620 | -196 | 897 | 701 |
| Net profit | -3.583 | 2.281 | 4.059 | 5.925 | 2.322 | 9.276 | -1.149 | -2.513 | 2.302 | 8.949 | -2.176 | -811 | 3.118 | 2.502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.938 | 32.754 | 25.137 | 29.152 | 31.674 | 45.687 | 41.945 | 40.219 | 29.259 | 41.471 | 47.416 | 47.597 | 49.676 | 45.416 |
| Equity | -6.639 | -4.359 | -300 | 5.625 | 7.947 | 17.223 | 16.074 | 13.561 | 15.863 | 24.812 | 22.636 | 21.825 | 24.943 | 37.906 |
| Long-term debt | 0 | 0 | 0 | 9.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 |
| Short-term debt | 21.578 | 37.113 | 25.436 | 14.252 | 23.726 | 28.463 | 25.870 | 26.658 | 13.396 | 16.659 | 24.779 | 25.772 | 24.733 | 7.243 |
| Total debt | 21.578 | 37.113 | 25.436 | 23.526 | 23.726 | 28.463 | 25.870 | 26.658 | 13.396 | 16.659 | 24.779 | 25.772 | 24.733 | 7.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2025 | — | — |
ET | Audit | 1989 | — | — |
HS Audit | Audit | 1993 | — | — |
MJ Management | Management | 2025 | — | — |
| 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 | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Carina Steen Berthelsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Seiferheld | Audit | 0 companies |
| Marianne Joy Berthelsen | Management | 0 companies |
| Statsaut. revisor Jørgen Chris tiansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Erling Ove Danielsen | Board of Directors | 0 companies |
| Dan Klein | Board of Directors | 0 companies |
| Christian Hamdrup Overland | Board of Directors | 0 companies |