| Revenue | DKK -32K | +26% |
| EBITDA | DKK -32K | -26% |
| Net profit | DKK 51K | -84% |
| Total assets | DKK 3,5M | -7% |
| Equity | DKK 1,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.330 | 446 | -133 | 72 | 185 | 108 | 89 | 71 | 29 | -38 | -17 | -36 | -25 | -32 |
| Staff expenses | -1.426 | -701 | -139 | -54 | -45 | -49 | -49 | -49 | -49 | -37 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -255 | -272 | 18 | 140 | 60 | 40 | 22 | -19 | -75 | -17 | -36 | -25 | -32 |
| Depreciation & amort. | -71 | -112 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -167 | -367 | -272 | 18 | 140 | 60 | 40 | 22 | -19 | -75 | -17 | -36 | -25 | -32 |
| Net financials | 95 | 34 | 21 | -19 | 4 | -1 | -5 | -3 | -2 | 495 | -596 | 200 | 346 | 83 |
| Profit before tax | -72 | -333 | -252 | -1 | 144 | 58 | 35 | 19 | -21 | 420 | -613 | 164 | 320 | 51 |
| Tax | -18 | 12 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -54 | -345 | -251 | -1 | 144 | 58 | 35 | 19 | -21 | 420 | -613 | 164 | 320 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.261 | 2.507 | 2.784 | 2.300 | 1.841 | 1.672 | 1.530 | 1.465 | 1.391 | 4.544 | 2.758 | 2.874 | 3.721 | 3.451 |
| Equity | 2.694 | 2.300 | 1.849 | 1.798 | 1.492 | 1.498 | 1.481 | 1.445 | 1.368 | 1.732 | 1.061 | 1.166 | 1.426 | 1.409 |
| Long-term debt | 13 | 0 | 820 | 99 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 567 | 206 | 935 | 501 | 349 | 174 | 50 | 20 | 23 | 2.813 | 1.697 | 1.708 | 2.295 | 2.042 |
| Total debt | 567 | 206 | 935 | 501 | 349 | 174 | 50 | 20 | 23 | 2.813 | 1.697 | 1.708 | 2.295 | 2.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
MF Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 1990 | — | — | |
| 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 |
| Mark Fialla | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Niels Aarre | Board of Directors | 0 companies |
| Peter Møller | Board of Directors | 0 companies |
| Keld Droob | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |