| Revenue | DKK 39K | — |
| EBITDA | DKK -68K | +93% |
| Net profit | DKK -80K | +92% |
| Total assets | DKK 260K | -44% |
| Equity | DKK -606K | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.936 | 1.751 | 2.929 | 2.998 | 2.759 | 2.235 | 482 | 812 | 414 | 0 | 39 |
| Staff expenses | -857 | -916 | -2.092 | -2.020 | -2.449 | -2.156 | -666 | -740 | -500 | -16 | -0 |
| EBITDA | 842 | 537 | 375 | 535 | 310 | 79 | -184 | 72 | -87 | -923 | -68 |
| Depreciation & amort. | -140 | -150 | -172 | -222 | -114 | -99 | -105 | -115 | -65 | -83 | -0 |
| EBIT | 701 | 387 | 203 | 313 | 196 | -20 | -289 | -43 | -152 | -1.006 | -68 |
| Net financials | -9 | -6 | -9 | -11 | -27 | -36 | -56 | -75 | -52 | -26 | -12 |
| Profit before tax | 693 | 380 | 194 | 302 | 169 | -41 | -202 | -118 | -204 | -1.032 | -80 |
| Tax | 178 | 112 | 53 | 76 | 41 | 8 | 72 | 102 | -0 | -0 | -0 |
| Net profit | 515 | 268 | 141 | 226 | 128 | -48 | -273 | -220 | -204 | -1.032 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.391 | 2.183 | 2.426 | 2.553 | 5.079 | 2.755 | 2.718 | 2.430 | 1.763 | 461 | 260 |
| Equity | 978 | 1.246 | 1.340 | 1.520 | 1.601 | 1.501 | 983 | 709 | 505 | -526 | -606 |
| Long-term debt | 121 | 112 | 69 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.274 | 818 | 1.016 | 938 | 3.479 | 1.254 | 1.735 | 1.721 | 1.258 | 987 | 866 |
| Total debt | 1.394 | 930 | 1.086 | 1.034 | 3.479 | 1.254 | 1.735 | 1.721 | 1.258 | 987 | 866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JR Audit | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Inge Wredstrøm | Board of Directors | 0 companies |
| Linda Kirsten James | Board of Directors | 0 companies |
| Jens Frederik Wulff | Board of Directors | 0 companies |
| Jørgen Wulff | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Diana James Wulff | Board of Directors | 0 companies |