| Revenue | DKK -21K | -12% |
| EBITDA | DKK -21K | +12% |
| Net profit | DKK -29,7M | -438% |
| Total assets | DKK 67,3M | +12% |
| Equity | DKK 65,3M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -6 | -7 | -17 | -12 | -40 | -12 | -31 | -16 | -19 | -18 | -24 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -6 | -7 | -17 | -12 | -40 | -12 | -31 | -16 | -19 | -18 | -24 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -6 | -7 | -17 | -12 | -40 | -12 | -31 | -16 | -19 | -18 | -24 | -21 |
| Net financials | 1.661 | 2.302 | 2.904 | 3.572 | 1.782 | 5.258 | 3.172 | 8.371 | 14.662 | 7.073 | 2.309 | -5.348 | -29.517 |
| Profit before tax | 1.654 | 2.295 | 2.907 | 3.555 | 1.770 | 5.218 | 3.160 | 8.341 | 14.646 | 7.054 | 2.291 | -5.372 | -29.538 |
| Tax | -7 | -8 | 5 | 129 | 132 | 121 | 131 | 135 | 151 | 136 | 113 | 141 | 119 |
| Net profit | 1.661 | 2.304 | 2.902 | 3.426 | 1.638 | 5.097 | 3.030 | 8.206 | 14.495 | 6.918 | 2.179 | -5.513 | -29.657 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.892 | 20.734 | 21.647 | 25.214 | 26.796 | 31.410 | 34.219 | 43.723 | 59.583 | 63.475 | 65.866 | 60.295 | 67.317 |
| Equity | 15.708 | 18.011 | 20.913 | 24.339 | 25.977 | 30.615 | 33.527 | 41.613 | 55.984 | 62.776 | 64.828 | 59.185 | 65.320 |
| Long-term debt | 1.346 | 1.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 838 | 1.361 | 734 | 875 | 818 | 795 | 692 | 2.110 | 3.599 | 698 | 1.038 | 1.110 | 1.997 |
| Total debt | 2.184 | 2.723 | 734 | 875 | 818 | 795 | 692 | 2.110 | 3.599 | 698 | 1.038 | 1.110 | 1.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 50.0% | 2024 | |
| Individual | 5.0% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Lone Overgaard Pedersen | Board of Directors | 0 companies |
| Inge Larsen | Board of Directors | 0 companies |
| Peter Tornvig Fruelund | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Rasmus Amandusson | Board of Directors | 0 companies |