| Revenue | DKK 104K | -37% |
| EBITDA | DKK -155K | +17% |
| Net profit | DKK -122K | +22% |
| Total assets | DKK 149K | -11% |
| Equity | DKK 120K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -546 | -448 | -687 | -369 | 517 | 117 | 399 | 42 | -14 | -413 | 143 | 121 | 164 | 104 |
| Staff expenses | -968.034 | -971 | -976 | -971 | -0 | -0 | -0 | -0 | -0 | -0 | -105 | -444 | -352 | -259 |
| EBITDA | -68.783 | -1.419 | -1.664 | -1.341 | 517 | 117 | 399 | 42 | -14 | -413 | 38 | -323 | -188 | -155 |
| Depreciation & amort. | -234.150 | -307 | -86 | -86 | -30 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -302.933 | -1.726 | -1.749 | -1.426 | 488 | 114 | 399 | 42 | -14 | -413 | 38 | -323 | -188 | -155 |
| Net financials | -160.900 | -120 | -67 | -85 | 17 | 20 | 23 | 36 | 47 | 10 | -0 | -2 | -13 | 0 |
| Profit before tax | -1.833 | -1.846 | -1.816 | -1.511 | 505 | 134 | 422 | 78 | 33 | -403 | 38 | -325 | -200 | -155 |
| Tax | -462.463 | -298 | -431 | -341 | 97 | 29 | 93 | 17 | 7 | -89 | 8 | -71 | -44 | -33 |
| Net profit | -1.370 | -1.548 | -1.385 | -1.170 | 408 | 104 | 329 | 61 | 25 | -314 | 29 | -254 | -156 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.614 | 4.257 | 2.699 | 2.009 | 2.122 | 2.223 | 2.650 | 2.558 | 2.583 | 359 | 307 | 216 | 167 | 149 |
| Equity | 968 | 500 | -885 | 1.646 | 2.053 | 2.157 | 2.487 | 2.547 | 2.572 | 258 | 287 | 33 | 117 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.646 | 3.757 | 3.583 | 363 | 69 | 65 | 164 | 11 | 11 | 101 | 19 | 183 | 50 | 28 |
| Total debt | 2.646 | 3.757 | 3.583 | 363 | 69 | 65 | 164 | 11 | 11 | 101 | 19 | 183 | 50 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 1990 | — | — |
ET | Audit | 1990 | — | — |
SK Audit | Audit | 1990 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spætte Holding ApS | Company | 100.0% | 100.0% | 2026 |
Euler Invest ApS | Company | 50.0% | 50.0% | 2026 |
HOLDINGSELSKABET AF 25.06.97 ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hilbert | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Klit Andersen | Audit | 0 companies |
| Lisbeth Rischel Hilbert | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Edel Nørregaard Hilbert | Board of Directors | 0 companies |
| Per Hilbert | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |