| Revenue | DKK -44K | +24% |
| EBITDA | DKK -44K | -24% |
| Net profit | DKK -192K | -103% |
| Total assets | DKK 37,5M | -5% |
| Equity | DKK 37,5M | -1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | -212 | 215 | 221 | 230 | 134 | 2.562 | 144 | -196 | -218 | -55 | -61 | -36 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -0 |
| EBITDA | 102 | 66 | 98 | 113 | 99 | -80 | 2.535 | 96 | -196 | -220 | -56 | -63 | -36 | -44 |
| Depreciation & amort. | 82 | -82 | -82 | -82 | -82 | -27 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20 | -16 | 16 | 31 | 17 | -107 | 2.508 | 96 | -196 | -220 | -56 | -63 | -36 | -44 |
| Net financials | 179 | -2.271 | 3.368 | 2.790 | -1.635 | 2.553 | 949 | 442 | 342 | 3.088 | -473 | 2.799 | 7.992 | -194 |
| Profit before tax | 200 | -982 | 3.384 | 2.821 | -1.617 | 2.446 | 3.457 | 539 | 145 | 2.868 | -530 | 2.737 | 7.956 | -238 |
| Tax | 71 | 547 | 850 | 689 | -336 | 994 | 178 | 69 | 32 | 642 | 115 | 354 | 1.778 | -46 |
| Net profit | 129 | -1.529 | 2.534 | 2.132 | -1.281 | 1.452 | 3.279 | 470 | 113 | 2.226 | -645 | 2.383 | 6.178 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.667 | 20.597 | 23.354 | 25.121 | 23.386 | 24.957 | 27.742 | 28.063 | 28.086 | 31.142 | 29.652 | 32.045 | 39.426 | 37.524 |
| Equity | 18.463 | 19.902 | 22.346 | 24.388 | 23.107 | 24.469 | 27.658 | 28.038 | 28.061 | 30.087 | 29.353 | 31.646 | 37.734 | 37.452 |
| Long-term debt | 0 | -472 | 796 | 536 | 0 | 425 | 0 | 0 | 0 | 479 | 0 | 287 | 1.629 | 0 |
| Short-term debt | 204 | -219 | 208 | 193 | 279 | 62 | 84 | 25 | 25 | 576 | 188 | 113 | 63 | 72 |
| Total debt | 204 | -691 | 1.004 | 729 | 279 | 488 | 84 | 25 | 25 | 1.055 | 188 | 400 | 1.693 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |