| Revenue | — | — |
| EBITDA | DKK -260K | -11% |
| Net profit | DKK -2,7M | -218% |
| Total assets | DKK 17,3M | -19% |
| Equity | DKK 16,8M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -25 | -25 | -25 | -215 | -240 |
| EBITDA | -6 | -12 | -42 | -14 | -15 | -8 | -13 | -38 | -41 | -40 | -36 | -37 | -235 | -260 |
| Depreciation & amort. | -0 | -12 | -79 | -164 | -164 | -164 | -164 | -27 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -24 | -122 | -178 | -179 | -172 | -177 | -65 | -41 | -40 | -36 | -37 | -235 | -260 |
| Net financials | 1.460 | 1.541 | 2.608 | 4.450 | 3.547 | 1.167 | -334 | 2.522 | 5.020 | 4.580 | -3.854 | 2.556 | 2.748 | -2.419 |
| Profit before tax | 1.453 | 1.517 | 2.486 | 4.273 | 3.368 | 995 | -512 | 2.457 | 4.978 | 4.540 | -3.891 | 2.519 | 2.513 | -2.679 |
| Tax | 380 | 419 | 647 | 1.040 | 734 | 186 | -27 | 316 | 1.146 | 1.032 | -48 | -43 | 235 | 5 |
| Net profit | 1.261 | 1.270 | 2.112 | 3.406 | 2.634 | 809 | -484 | 2.141 | 3.832 | 3.507 | -3.843 | 2.562 | 2.278 | -2.683 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.006 | 11.763 | 14.704 | 17.757 | 18.961 | 18.783 | 17.003 | 18.119 | 22.031 | 23.721 | 17.485 | 19.350 | 21.508 | 17.325 |
| Equity | 3.456 | 4.726 | 12.896 | 16.201 | 17.931 | 18.440 | 16.255 | 18.097 | 20.929 | 22.687 | 16.843 | 19.330 | 21.488 | 16.805 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.455 | 6.099 | 1.099 | 1.000 | 624 | 27 | 522 | 22 | 1.102 | 1.034 | 642 | 20 | 20 | 520 |
| Total debt | 1.455 | 6.099 | 1.099 | 1.000 | 624 | 27 | 522 | 22 | 1.102 | 1.034 | 642 | 20 | 20 | 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
CM Audit | Audit | 2002 | — | — |
SS Management | Management | 1990 | — | — |
Rr | Audit | 2013 | — | — |
DE | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Reg. revisor Carsten Thomsen | Audit | 0 companies |
| DANSK ERHVERVS REVISION A/S | Audit | 0 companies |
| Kaj Poul Munksø | Board of Directors | 0 companies |
| Lisbeth Jørgensen | Board of Directors | 0 companies |
| Martin Mosegaard Jørgensen | Board of Directors | 0 companies |
| Svend Ejvind Gjelstrup Larsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |