| Revenue | DKK -46K | +133% |
| EBITDA | DKK -46K | +92% |
| Net profit | DKK 272K | +41% |
| Total assets | DKK 5,1M | +2% |
| Equity | DKK 4,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -41 | -42 | -39 | -46 | -37 | -38 | -15 | -15 | -15 | -27 | -12 | -20 | -46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 84 | -42 | -39 | -29 | -37 | -38 | -15 | -15 | -15 | -562 | 524 | -555 | -46 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | 84 | -42 | -39 | -29 | -37 | -38 | -15 | -15 | -15 | -562 | 524 | -555 | -46 |
| Net financials | 451 | 21 | 216 | -38 | 272 | 1.073 | 95 | -309 | -325 | -67 | -704 | 753 | 903 | 394 |
| Profit before tax | 495 | 105 | 174 | -76 | 243 | 1.036 | 57 | -325 | -340 | 469 | -1.266 | 1.276 | 348 | 348 |
| Tax | 125 | 27 | 43 | -16 | 53 | 228 | 14 | -71 | 71 | -42 | 42 | -0 | 156 | 77 |
| Net profit | 370 | 78 | 132 | -60 | 189 | 808 | 43 | -253 | -411 | 510 | -1.308 | 1.276 | 192 | 272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.962 | 3.981 | 4.059 | 3.987 | 4.196 | 5.171 | 5.196 | 4.679 | 4.219 | 4.732 | 3.362 | 4.632 | 4.977 | 5.099 |
| Equity | — | 3.655 | 3.738 | 3.629 | 3.768 | 4.525 | 4.517 | 4.210 | 3.743 | 4.253 | 2.946 | 4.222 | 4.414 | 4.551 |
| Long-term debt | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148 | 77 |
| Short-term debt | 337 | 326 | 289 | 359 | 428 | 646 | 679 | 469 | 476 | 479 | 417 | 410 | 415 | 472 |
| Total debt | 337 | 326 | 322 | 359 | 428 | 646 | 679 | 469 | 476 | 479 | 417 | 410 | 562 | 549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Geer & Lyngvig Stats.aut revisorer | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |