| Revenue | DKK 0 | — |
| EBITDA | DKK -249K | -131% |
| Net profit | DKK 414K | +172% |
| Total assets | DKK 5,4M | -8% |
| Equity | DKK 4,1M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | 53 | 28 | 114 | 100 | 297 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -80 | -130 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -239 |
| EBITDA | -23 | 53 | 28 | 114 | 15 | 160 | -4 | -1 | -1 | -2 | -2 | -3 | -108 | -249 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | 53 | 28 | 114 | 15 | 160 | -4 | -1 | -1 | -2 | -2 | -3 | -108 | -249 |
| Net financials | 68 | 16 | -14 | 82 | 183 | 514 | 98 | -82 | 93 | 1.188 | 36 | 396 | 280 | 751 |
| Profit before tax | 45 | 69 | 14 | 196 | 198 | 673 | 94 | -83 | 92 | 1.187 | 34 | 394 | 172 | 502 |
| Tax | 11 | -0 | -12 | -0 | 33 | 53 | 6 | 13 | 26 | 54 | -0 | 36 | 20 | 87 |
| Net profit | 34 | 69 | 26 | 196 | 165 | 620 | 88 | -96 | 66 | 1.133 | 34 | 357 | 152 | 414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 1.154 | 1.220 | 1.703 | 1.639 | 2.712 | 3.174 | 4.882 | 4.531 | 5.122 | 5.783 | 5.385 | 5.840 | 5.372 |
| Equity | 904 | 973 | 999 | 1.195 | 1.360 | 1.976 | 2.065 | 1.968 | 2.034 | 3.167 | 3.201 | 3.558 | 3.711 | 4.125 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 95 | 181 | 220 | 508 | 279 | 736 | 1.110 | 2.913 | 2.497 | 1.955 | 2.582 | 1.827 | 2.129 | 1.246 |
| Total debt | 95 | 181 | 220 | 508 | 279 | 736 | 1.110 | 2.913 | 2.497 | 1.955 | 2.582 | 1.827 | 2.129 | 1.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PH Management | Management | 1990 | — | — |
IR Audit | Audit | 1990 | — | — |
JE Audit | Audit | 1996 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Henning Mogens Christopher Harms | Management | 0 companies |
| IGM Revision | Audit | 0 companies |
| Jan Esholm Jensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kirsten Gertrud Kamper | Board of Directors | 0 companies |
| Michael Skov Würtz | Board of Directors | 0 companies |
| Bodil Harms | Board of Directors | 0 companies |