| Revenue | — | — |
| EBITDA | DKK -606K | +3% |
| Net profit | DKK 302K | -81% |
| Total assets | DKK 27,7M | +0% |
| Equity | DKK 27,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -301 | -469 | -193 | -109 | -94 | -135 | -154 | -152 | -136 | -437 | -431 | -421 | -178 | — |
| Staff expenses | -525 | -535 | -536 | -536 | -535 | -535 | -382 | -169 | -180 | -229 | -158 | -223 | -450 | -443 |
| EBITDA | -826 | -1.004 | -729 | -645 | -629 | -673 | -615 | -321 | -350 | -666 | -589 | -643 | -628 | -606 |
| Depreciation & amort. | -1.167 | -249 | -377 | -627 | -130 | -238 | -193 | -224 | -168 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.993 | -1.253 | -1.106 | -1.271 | -759 | -911 | -808 | -545 | -518 | -666 | -589 | -643 | -628 | -606 |
| Net financials | 1.301 | 2.248 | 1.843 | 3.134 | -224 | 2.774 | -12 | 980 | -887 | 4.855 | -2.293 | 2.114 | 2.666 | 985 |
| Profit before tax | -692 | 995 | 737 | 1.863 | -983 | 1.863 | -820 | 434 | -1.405 | 4.189 | -2.883 | 1.471 | 2.039 | 378 |
| Tax | 5 | 409 | 247 | 370 | -200 | 411 | -180 | 96 | -309 | 912 | -620 | 329 | 449 | 77 |
| Net profit | -696 | 586 | 490 | 1.493 | -783 | 1.451 | -640 | 339 | -1.096 | 3.276 | -2.262 | 1.142 | 1.590 | 302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.528 | 38.055 | 37.399 | 36.110 | 32.867 | 32.066 | 29.210 | 29.438 | 29.845 | 32.478 | 28.637 | 26.976 | 27.559 | 27.685 |
| Equity | 40.385 | 37.571 | 36.060 | 35.553 | 32.771 | 31.972 | 29.132 | 29.365 | 28.161 | 31.327 | 28.565 | 26.907 | 27.397 | 27.576 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 0 | 0 | 102 | 44 |
| Short-term debt | 81 | 422 | 1.296 | 556 | 96 | 88 | 78 | 73 | 1.684 | 747 | 72 | 69 | 60 | 65 |
| Total debt | 81 | 422 | 1.296 | 556 | 96 | 88 | 78 | 73 | 1.684 | 1.151 | 72 | 69 | 162 | 109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2009 | — | — |
ET | Audit | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbet Nygaard | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Peter Roar Hansen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |