| Revenue | DKK -120K | -12% |
| EBITDA | DKK -120K | +12% |
| Net profit | DKK -164K | -26% |
| Total assets | DKK 889K | -14% |
| Equity | DKK -578K | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 289 | -99 | -204 | -125 | -88 | -101 | -112 | -109 | -101 | -107 | -139 | -136 | -120 |
| Staff expenses | -430 | -418 | -90 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | -129 | -190 | -204 | -125 | -88 | -101 | -112 | -109 | -101 | -107 | -139 | -136 | -120 |
| Depreciation & amort. | 72 | 72 | 17 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | -9 | -202 | -207 | -217 | -138 | -101 | -114 | -125 | -122 | -114 | -120 | -152 | -149 | -133 |
| Net financials | -78 | 7 | 52 | 43 | -121 | 111 | -227 | -197 | -78 | 31 | -70 | 110 | 19 | -31 |
| Profit before tax | -87 | -194 | -155 | -174 | -259 | 10 | -341 | -323 | -200 | -82 | -191 | -43 | -130 | -164 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -87 | -194 | -155 | -174 | -259 | 10 | -341 | -323 | -200 | -82 | -191 | -43 | -130 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.267 | 1.860 | 3.776 | 4.866 | 4.584 | 4.362 | 3.911 | 1.215 | 1.156 | 1.198 | 1.155 | 1.284 | 1.032 | 889 |
| Equity | 1.668 | 1.474 | 1.319 | 1.145 | 886 | 896 | 554 | 232 | 32 | -50 | -241 | -284 | -414 | -578 |
| Long-term debt | 217 | 216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 382 | 171 | 2.457 | 3.722 | 3.698 | 3.466 | 3.356 | 983 | 1.124 | 1.248 | 1.396 | 1.568 | 1.446 | 1.467 |
| Total debt | 599 | 387 | 2.457 | 3.722 | 3.698 | 3.466 | 3.356 | 983 | 1.124 | 1.248 | 1.396 | 1.568 | 1.446 | 1.467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
KB Audit | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Karl Børge Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Helle Zeuner | Board of Directors | 0 companies |
| Lillian Zeuner | Board of Directors | 0 companies |
| Lone Zeuner | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |