| Revenue | DKK -171K | -45% |
| EBITDA | DKK -171K | +45% |
| Net profit | DKK -4,6M | -404% |
| Total assets | DKK 31,3M | -24% |
| Equity | DKK 29,1M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -208 | 149 | -192 | -130 | -102 | -121 | -122 | -111 | -124 | -126 | -133 | -116 | -308 | -171 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -208 | 2.711 | -192 | -130 | -102 | -121 | -122 | -111 | -124 | -126 | -133 | -116 | -308 | -171 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -208 | 2.711 | -192 | -130 | -102 | -121 | -122 | -111 | -124 | -126 | -133 | -116 | -308 | -171 |
| Net financials | 793 | -3.250 | 3.034 | 4.909 | 1.166 | 4.442 | 4.093 | 3.236 | 871 | 1.808 | 2.186 | 2.583 | 2.543 | -4.399 |
| Profit before tax | 585 | -539 | 2.842 | 4.779 | 1.064 | 4.321 | 3.971 | 3.125 | 747 | 1.682 | 2.053 | 2.466 | 2.234 | -4.570 |
| Tax | 147 | 470 | 933 | 1.002 | 206 | 443 | 520 | 228 | -20 | 1.275 | 126 | 601 | 730 | 8 |
| Net profit | 438 | -1.009 | 1.909 | 3.777 | 858 | 3.878 | 3.451 | 2.898 | 767 | 407 | 1.927 | 1.865 | 1.505 | -4.578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.752 | 36.701 | 38.465 | 42.231 | 40.993 | 45.212 | 47.893 | 50.215 | 48.684 | 48.419 | 49.206 | 48.261 | 40.973 | 31.266 |
| Equity | 35.614 | 36.223 | 38.194 | 39.971 | 40.729 | 44.607 | 47.559 | 49.456 | 45.223 | 45.519 | 47.333 | 46.199 | 38.703 | 29.126 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.138 | -478 | 271 | 2.260 | 151 | 604 | 334 | 759 | 3.462 | 2.899 | 1.873 | 2.062 | 2.269 | 2.140 |
| Total debt | 1.138 | -478 | 271 | 2.260 | 151 | 604 | 334 | 759 | 3.462 | 2.899 | 1.873 | 2.062 | 2.269 | 2.140 |
| 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 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2009 | |
| Individual | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Hans Sandager | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |