| Revenue | DKK -23K | +18% |
| EBITDA | DKK -23K | -18% |
| Net profit | DKK 846K | +952% |
| Total assets | DKK 10,4M | +12% |
| Equity | DKK 9,3M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -450 | -510 | -721 | -452 | -229 | -206 | -159 | -143 | -20 | -30 | -26 | -20 | -23 |
| Staff expenses | -84 | -66 | -96 | -60 | -133 | -260 | -240 | -150 | -110 | -0 | -0 | -0 | -0 |
| EBITDA | -535 | -576 | -817 | -512 | -362 | -565 | -399 | -293 | -130 | -30 | -26 | -20 | -23 |
| Depreciation & amort. | -10 | -3 | -4 | -318 | -52 | -27 | -16 | -47 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -545 | -579 | -821 | -830 | -414 | -592 | -415 | -340 | -130 | -30 | -26 | -20 | -23 |
| Net financials | -1.640 | 7.636 | 322 | -2.162 | -7.662 | 9.571 | -10.766 | -1.836 | -238 | 30 | -367 | -80 | 870 |
| Profit before tax | -2.184 | 7.057 | -498 | -2.992 | -8.076 | 8.979 | -11.181 | -2.176 | -368 | 0 | -393 | -99 | 846 |
| Tax | 22 | -1 | 9 | 111 | 2 | 1 | -0 | -0 | -0 | -4 | -0 | -0 | -0 |
| Net profit | -2.206 | 7.058 | -508 | -3.103 | -8.078 | 8.978 | -11.181 | -2.176 | -368 | 4 | -393 | -99 | 846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.851 | 39.855 | 40.215 | 38.038 | 29.079 | 38.187 | 13.304 | 9.364 | 8.977 | 8.969 | 9.343 | 9.312 | 10.403 |
| Equity | 31.687 | 38.648 | 39.164 | 35.962 | 27.783 | 36.658 | 11.477 | 9.301 | 8.933 | 8.937 | 8.544 | 8.445 | 9.291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 768 | 0 | 0 |
| Short-term debt | 1.164 | 1.207 | 1.050 | 2.076 | 1.296 | 1.484 | 1.719 | 56 | 39 | 27 | 27 | 835 | 1.112 |
| Total debt | 1.164 | 1.207 | 1.050 | 2.076 | 1.296 | 1.484 | 1.719 | 56 | 39 | 27 | 795 | 835 | 1.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
AK Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Anne-Mette Kathrine Nielsen | Management | 0 companies |