| Revenue | DKK 244K | +72509% |
| EBITDA | DKK -1,7M | -330% |
| Net profit | DKK -1,1M | -66% |
| Total assets | DKK 13,4M | -17% |
| Equity | DKK 12,4M | -8% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.865 | -2.077 | 324 | 0 | 244 |
| Staff expenses | -383 | -970 | -76 | -384 | -564 |
| EBITDA | 20.181 | -3.047 | 247 | -384 | -1.652 |
| Depreciation & amort. | -93 | -30 | -30 | -38 | -734 |
| EBIT | 20.088 | -3.077 | 217 | -422 | -2.386 |
| Net financials | -497 | -119 | -16 | -229 | -35 |
| Profit before tax | 19.591 | -3.196 | 201 | -651 | -2.421 |
| Tax | 4.263 | -0 | -0 | -0 | -1.337 |
| Net profit | 15.327 | -3.196 | 201 | -651 | -1.084 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.523 | 26.361 | 16.785 | 16.076 | 13.409 |
| Equity | 17.312 | 14.116 | 14.115 | 13.463 | 12.380 |
| Long-term debt | 694 | 724 | 720 | 709 | 0 |
| Short-term debt | 7.180 | 10.183 | 613 | 567 | 1.030 |
| Total debt | 7.874 | 10.907 | 1.333 | 1.276 | 1.030 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1990 – 1990 |
IB Management | Management | 2002 – 2006 |
PE Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 1990 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 1990 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 1990 | |
| Individual | 0% | 0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Inge Bente Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Palle Stig Andersen | Chairman | 0 companies |