| Revenue | DKK 54K | -21% |
| EBITDA | DKK 54K | -21% |
| Net profit | DKK 838K | +23% |
| Total assets | DKK 6,1M | +22% |
| Equity | DKK 5,1M | +20% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 105 | 91 | 123 | 69 | 54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 105 | 91 | 123 | 69 | 54 |
| Depreciation & amort. | -80 | -31 | -38 | -33 | -41 |
| EBIT | 25 | 60 | 85 | 36 | 13 |
| Net financials | 489 | 174 | 701 | 834 | 1.081 |
| Profit before tax | 514 | 234 | 786 | 870 | 1.095 |
| Tax | 121 | 52 | 147 | 189 | 257 |
| Net profit | 393 | 182 | 639 | 681 | 838 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.154 | 3.158 | 3.968 | 5.007 | 6.133 |
| Equity | 2.902 | 3.002 | 3.572 | 4.254 | 5.092 |
| Long-term debt | 18 | 18 | 18 | 20 | 20 |
| Short-term debt | 209 | 111 | 345 | 705 | 984 |
| Total debt | 227 | 129 | 363 | 724 | 1.003 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
JL Audit | Audit | 2001 – 2014 |
ET | Audit | 1990 – 1991 |
MP Management | Management | 1999 – 2002 |
PE Management | Management | 1990 – 1999 |
Rr | Audit | 1990 – 1992 |
EK Audit | Audit | 1999 – 2001 |
SS Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1990 – 1999 | |
| Board of Directors | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Laursen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Marianne Pedersen | Management | 0 companies |
| Povl Ellegaard Madsen | Management | 0 companies |
| Reg. revisor Carsten Thomsen | Audit | 0 companies |
| Erik Krab Koed | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Erna Lis Madsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |