| Revenue | DKK 0 | — |
| EBITDA | DKK -16K | +97% |
| Net profit | DKK -1,2M | -447% |
| Total assets | DKK 2,3M | -39% |
| Equity | DKK 1,9M | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | -69 | -16 | -17 | -21 | -20 | -25 | -19 | -21 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -100 | -350 | -0 | -0 | -0 | -600 | -750 | -200 | -600 | -0 |
| EBITDA | -88 | 131 | -16 | -17 | -121 | -370 | -25 | -19 | -21 | -623 | -781 | -215 | -615 | -16 |
| Depreciation & amort. | -110 | 100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -198 | 31 | -16 | -17 | -121 | -370 | -25 | -19 | -21 | -623 | -781 | -215 | -615 | -16 |
| Net financials | -256 | 497 | 1.099 | 532 | 231 | 276 | -166 | 76 | 385 | 1.296 | 355 | 366 | 992 | -1.214 |
| Profit before tax | -453 | 528 | 1.082 | 515 | 110 | -93 | -191 | 57 | 364 | 673 | -426 | 151 | 377 | -1.230 |
| Tax | -113 | 132 | 265 | 121 | 24 | -20 | -42 | 13 | 80 | 148 | -0 | -0 | 23 | -0 |
| Net profit | -340 | 396 | 817 | 393 | 86 | -73 | -149 | 44 | 284 | 525 | -426 | 151 | 354 | -1.230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.949 | 2.295 | 3.904 | 3.447 | 3.426 | 3.585 | 3.087 | 2.877 | 2.981 | 3.638 | 2.880 | 3.030 | 3.784 | 2.299 |
| Equity | 1.926 | 2.251 | 2.999 | 3.322 | 3.283 | 3.210 | 3.061 | 2.855 | 2.964 | 3.489 | 2.864 | 2.815 | 3.169 | 1.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | 24 | 905 | 124 | 143 | 375 | 26 | 22 | 17 | 149 | 16 | 215 | 614 | 360 |
| Total debt | 23 | 24 | 905 | 124 | 143 | 375 | 26 | 22 | 17 | 149 | 16 | 215 | 614 | 360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JT Management | Management | 2017 | — | — |
| Audit | 1990 | — | — | |
SS Management | Management | 1990 | — | — |
TØ Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jutta Taulbjerg | Management | 0 companies |
| Revisionsfirmaet Roar Sønderga ard Aps | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Thorkild Østergaard | Management | 0 companies |
| Jan Vitting Bojsen | Board of Directors | 0 companies |
| Thomas Taulbjerg | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |