| Revenue | DKK -18K | +48% |
| EBITDA | DKK -18K | -48% |
| Net profit | DKK -25K | -37% |
| Total assets | DKK 0 | — |
| Equity | DKK -2,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -102 | 389 | 258 | 106 | -37 | 165 | -46 | -37 | -14 | -12 | -12 | -12 | -12 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -102 | 389 | 258 | 106 | -37 | 165 | -46 | -37 | -14 | -12 | -12 | -12 | -12 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -102 | 389 | 258 | 106 | -37 | 165 | -46 | -37 | -14 | -12 | -12 | -12 | -12 | -18 |
| Net financials | 46 | -88 | -49 | -182 | -184 | -216 | -38 | 3 | -7 | -4 | -5 | -6 | -6 | -6 |
| Profit before tax | -56 | 301 | 210 | -2.345 | -1.364 | -51 | -84 | -34 | -21 | -15 | -18 | -18 | -18 | -25 |
| Tax | -14 | 75 | 59 | -509 | -300 | 915 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -42 | 226 | 150 | -1.836 | -1.064 | -966 | -84 | -34 | -21 | -15 | -18 | -18 | -18 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.335 | 15.260 | 15.202 | 13.391 | 13.421 | 2.199 | 2.232 | 185 | 171 | 162 | 0 | 0 | 0 | 0 |
| Equity | 1.310 | 1.535 | 1.686 | -150 | -1.214 | -2.180 | -2.264 | -2.299 | -2.320 | -2.335 | -2.353 | -2.371 | -2.389 | -2.414 |
| Long-term debt | 4.710 | 4.710 | 4.710 | 4.634 | 4.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.315 | 9.014 | 8.653 | 8.907 | 9.953 | 4.380 | 4.497 | 2.484 | 2.491 | 2.498 | 2.353 | 2.371 | 2.389 | 2.414 |
| Total debt | 14.025 | 9.014 | 13.516 | 13.541 | 14.635 | 4.380 | 4.497 | 2.484 | 2.491 | 2.498 | 2.353 | 2.371 | 2.389 | 2.414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
NA Management | Management | 1990 | — | — |
FJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Nils Aage Juul Eilersen | Management | 0 companies |
| Frederik Juul Eilersen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |