| Revenue | DKK 102K | +0% |
| EBITDA | DKK 27K | +42% |
| Net profit | DKK 71K | -32% |
| Total assets | DKK 4,3M | +0% |
| Equity | DKK 4,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.165 | 1.852 | 733 | 460 | 564 | 16 | 51 | 77 | 111 | 102 | 102 | 102 | 102 | 102 |
| Staff expenses | -746 | -650 | -61 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 415 | 325 | 44 | 221 | -93 | -103 | -86 | -0 | -20 | -29 | -26 | -9 | 19 | 27 |
| Depreciation & amort. | -128 | -128 | -128 | -128 | -100 | -0 | -0 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 286 | 197 | -84 | 92 | -193 | -103 | -86 | -25 | -20 | -29 | -26 | -9 | 19 | 27 |
| Net financials | -309 | 3 | 106 | 303 | -104 | 284 | 26 | 159 | 31 | 178 | -250 | 3 | 86 | 44 |
| Profit before tax | -23 | 199 | 21 | 396 | -297 | 181 | -60 | 134 | 11 | 149 | -276 | -6 | 105 | 71 |
| Tax | -6 | 75 | 5 | 93 | -104 | 49 | -0 | 13 | 2 | 33 | -0 | -0 | -0 | -0 |
| Net profit | -17 | 124 | 16 | 303 | -193 | 132 | -60 | 121 | 8 | 116 | -276 | -6 | 105 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.256 | 8.168 | 8.192 | 8.521 | 4.893 | 4.683 | 4.497 | 4.581 | 4.539 | 4.654 | 4.378 | 4.320 | 4.363 | 4.347 |
| Equity | 4.357 | 4.384 | 4.304 | 4.558 | 4.317 | 4.401 | 4.293 | 4.414 | 4.372 | 4.438 | 4.106 | 4.043 | 4.091 | 4.102 |
| Long-term debt | 2.237 | 3.420 | 3.375 | 3.463 | 0 | 40 | 32 | 13 | 0 | 33 | 0 | 0 | 0 | 0 |
| Short-term debt | 635 | 336 | 485 | 472 | 576 | 242 | 172 | 154 | 167 | 183 | 272 | 276 | 272 | 246 |
| Total debt | 2.872 | 3.756 | 3.860 | 3.935 | 576 | 282 | 204 | 167 | 167 | 215 | 272 | 276 | 272 | 246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
SG Management | Management | 1990 | — | — |
JR Audit | Audit | 1997 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Gandrup | Management | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Dennis Poul Thomsen | Board of Directors | 0 companies |
| Dan Brøndum | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Susanne Thomsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Claus Sundenæs | Board of Directors | 0 companies |