| Revenue | DKK 0 | — |
| EBITDA | DKK -337K | +72% |
| Net profit | DKK -273K | +85% |
| Total assets | DKK 14,3M | -4% |
| Equity | DKK 14,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.718 | 1.691 | 1.792 | 1.786 | 1.868 | 1.832 | 1.323 | 976 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 954 | 976 | 1.014 | 1.036 | 1.099 | 838 | 510 | -1.186 | -337 |
| Depreciation & amort. | -404 | -404 | -409 | -440 | -416 | -424 | -424 | -376 | -0 |
| EBIT | 550 | 572 | 605 | 596 | 683 | 415 | 86 | -1.562 | -337 |
| Net financials | 45 | 0 | 8 | -3 | -8 | -3 | -4 | -3 | -9 |
| Profit before tax | 595 | 572 | 613 | 593 | 675 | 412 | 83 | -1.564 | -347 |
| Tax | 219 | 214 | 230 | 187 | 198 | 176 | 101 | 243 | -74 |
| Net profit | 376 | 358 | 383 | 406 | 477 | 236 | -18 | -1.807 | -273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.128 | 23.399 | 17.736 | 18.594 | 17.234 | 17.434 | 17.115 | 14.927 | 14.322 |
| Equity | 22.060 | 22.419 | 16.802 | 17.207 | 16.184 | 16.420 | 16.402 | 14.595 | 14.322 |
| Long-term debt | 0 | 0 | 265 | 265 | 265 | 265 | 265 | 0 | 0 |
| Short-term debt | 1.067 | 980 | 669 | 1.122 | 784 | 749 | 447 | 332 | 0 |
| Total debt | 1.067 | 980 | 935 | 1.387 | 1.049 | 1.014 | 713 | 332 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
EB Unofficial title | Unofficial title | 2019 | — | — |
NF Management | Management | 2003 | — | — |
| Audit | 1990 | — | — | |
SH Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Bo Lybecker Jakobsen | Unofficial title | 0 companies |
| Niels Frandsen | Management | 0 companies |
| Statsaut. revisor Jesper Jarlbæk | Audit | 0 companies |
| Søren Holmgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jan Jesper Ploug | Board of Directors | 0 companies |
| Gerhard Armin | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Stephan Georg Kahl | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Leif Ole Lund-Andersen | Board of Directors | 0 companies |