| Revenue | DKK 890K | -18% |
| EBITDA | DKK -830K | -74% |
| Net profit | DKK -654K | -62% |
| Total assets | DKK 2,6M | -21% |
| Equity | DKK 2M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 530 | 358 | 74 | 104 | 214 | 1.424 | 1.361 | 1.197 | 1.307 | 29 | 1.079 | 890 |
| Staff expenses | -665 | -596 | -611 | -611 | -689 | -1.071 | -422 | -309 | -306 | -310 | -312 | -331 | -336 |
| EBITDA | -510 | -66 | -254 | -537 | -586 | -857 | -641 | -239 | -130 | -58 | -283 | -477 | -830 |
| Depreciation & amort. | 52 | -39 | -29 | -22 | -16 | -12 | -166 | -652 | -687 | -689 | -423 | -48 | -0 |
| EBIT | -562 | -105 | -283 | -559 | -602 | -869 | -806 | -891 | -817 | -746 | -706 | -525 | -830 |
| Net financials | 1.154 | 787 | 111 | 235 | 1.002 | 477 | -146 | 412 | -180 | 477 | 59 | 80 | 176 |
| Profit before tax | 592 | 682 | -172 | -324 | 400 | -392 | -952 | -479 | -997 | -266 | -648 | -404 | -654 |
| Tax | -0 | 25 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 592 | 657 | -172 | -324 | 395 | -392 | -952 | -479 | -997 | -266 | -648 | -404 | -654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.232 | 9.228 | 9.460 | 8.788 | 9.416 | 7.874 | 7.844 | 6.323 | 4.700 | 4.367 | 3.587 | 3.242 | 2.564 |
| Equity | 7.252 | 7.711 | 7.336 | 6.806 | 7.201 | 6.600 | 5.437 | 4.957 | 3.960 | 3.694 | 3.071 | 2.667 | 2.013 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 981 | 1.517 | 2.124 | 1.982 | 2.215 | 1.274 | 2.408 | 1.365 | 740 | 674 | 516 | 575 | 551 |
| Total debt | 981 | 1.517 | 2.124 | 1.982 | 2.215 | 1.274 | 2.408 | 1.365 | 740 | 674 | 516 | 575 | 551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
KP Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kjeld Pedersen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |