| Revenue | DKK 62K | -32% |
| EBITDA | DKK 40K | -33% |
| Net profit | DKK 12K | -96% |
| Total assets | DKK 1M | -7% |
| Equity | DKK 968K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 51 | 125 | 110 | 206 | 113 | 214 | 68 | — | 145 | 106 | 92 | 62 |
| Staff expenses | -285 | -250 | -100 | -150 | -300 | -214 | -30 | -35 | -100 | -0 | -0 | -0 | -0 |
| EBITDA | -261 | -199 | -13 | -85 | -130 | -148 | 142 | -5 | -11 | 118 | 66 | 60 | 40 |
| Depreciation & amort. | -23 | -18 | -0 | -15 | -12 | -9 | -8 | -6 | -5 | -4 | -3 | -2 | -2 |
| EBIT | -284 | -218 | -13 | -100 | -142 | -157 | 134 | -11 | -15 | 114 | 63 | 57 | 38 |
| Net financials | 191 | 121 | 266 | 167 | -97 | 90 | -36 | 111 | 57 | 235 | 59 | 251 | -26 |
| Profit before tax | -93 | -97 | 253 | 66 | -239 | -67 | 98 | 100 | 41 | 349 | 121 | 308 | 12 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -93 | -97 | 253 | 66 | -239 | -67 | 98 | 100 | 41 | 349 | 121 | 308 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.416 | 1.097 | 1.164 | 1.142 | 839 | 682 | 666 | 646 | 652 | 848 | 870 | 1.081 | 1.006 |
| Equity | 1.381 | 1.084 | 1.138 | 1.104 | 765 | 598 | 597 | 607 | 558 | 817 | 848 | 1.056 | 968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 12 | 26 | 38 | 74 | 84 | 70 | 39 | 94 | 31 | 22 | 25 | 38 |
| Total debt | 35 | 12 | 26 | 38 | 74 | 84 | 70 | 39 | 94 | 31 | 22 | 25 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
R Audit | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1996 | — | — | |
PD | Chairman | 1990 | — | — |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
LB | Board of Directors | 1990 | — | — |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisorhuset | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Leif Aage Rystrøm | Board of Directors | 0 companies |
| Morten Toft Boesen | Board of Directors | 0 companies |
| Jørgen Bruun Svendsen | Board of Directors | 0 companies |
| Lars Odd Petersen | Board of Directors | 0 companies |
| Ib Collin | Board of Directors | 0 companies |
| John Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Gregers Kronborg | Board of Directors | 0 companies |
| Per Dal | Chairman | 0 companies |
| Søren Christian Sørensen | Board of Directors | 0 companies |
| Inge Kirchhoff | Board of Directors | 0 companies |
| Lis Boas | Board of Directors | 0 companies |
| Anne Elisabeth Kristensen | Board of Directors | 0 companies |
| Bente Edel Jensen | Board of Directors | 0 companies |
| Niels Flemming Nielsen | Board of Directors | 0 companies |
| Per Rindom Vestergaard | Chairman | 0 companies |
| Kay Allan Stendevad | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jytte Elisabet Madsen Vangshold | Board of Directors | 0 companies |