| Revenue | — | — |
| EBITDA | DKK -65K | -35% |
| Net profit | DKK 620K | -57% |
| Total assets | DKK 16,6M | -4% |
| Equity | DKK 16,5M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -686 | -677 | -273 | -156 | -48 | — |
| Staff expenses | -476 | -475 | -475 | -474 | -477 | -474 | -476 | -417 | -476 | -477 | -100 | -3 | -0 | -0 |
| EBITDA | -559 | -580 | -568 | -569 | -571 | -623 | -821 | -658 | -686 | -677 | -273 | -156 | -48 | -65 |
| Depreciation & amort. | 38 | -38 | -38 | -49 | -46 | -46 | -46 | -46 | -0 | -27 | -10 | -0 | -0 | -0 |
| EBIT | -598 | -619 | -607 | -618 | -616 | -668 | -866 | -704 | -686 | -704 | -283 | -156 | -48 | -65 |
| Net financials | 2.099 | 1.990 | 1.649 | 1.282 | 930 | 1.689 | -220 | 1.943 | 1.483 | 984 | -2.447 | 1.065 | 1.915 | 805 |
| Profit before tax | 1.501 | 1.371 | 1.042 | 664 | 314 | 1.021 | -1.086 | 1.239 | 797 | 280 | -2.730 | 909 | 1.867 | 741 |
| Tax | -16 | -27 | -77 | 45 | 70 | 225 | -222 | 273 | 176 | 62 | -598 | 203 | 411 | 121 |
| Net profit | 1.517 | 1.398 | 1.119 | 619 | 244 | 796 | -864 | 966 | 622 | 219 | -2.132 | 706 | 1.457 | 620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.294 | 20.608 | 21.278 | 21.789 | 22.006 | 22.802 | 21.940 | 22.818 | 23.519 | 19.498 | 17.298 | 16.735 | 17.297 | 16.634 |
| Equity | 18.829 | 20.127 | 21.009 | 21.178 | 21.422 | 22.115 | 21.144 | 22.000 | 22.512 | 18.618 | 16.372 | 16.545 | 17.202 | 16.522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 465 | 481 | 269 | 611 | 585 | 688 | 796 | 817 | 1.007 | 881 | 926 | 189 | 95 | 113 |
| Total debt | 465 | 481 | 269 | 611 | 585 | 688 | 796 | 817 | 1.007 | 881 | 926 | 189 | 95 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
UH Management | Management | 2024 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Torben Laurs Løvdal | Chief Executive Officer | 0 companies |
| Ulrik Hvidbjerg Løvdal | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Søren Thygesen | Board of Directors | 0 companies |