| Revenue | DKK -4K | +6% |
| EBITDA | DKK -4K | -6% |
| Net profit | DKK -704K | -249% |
| Total assets | DKK 2,7M | -23% |
| Equity | DKK 2,6M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 9 | -27 | 40 | -40 | -3 | 4 | -2 | -2 | -5 | -3 | -4 | -4 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | 94 | 58 | 40 | 1.682 | -3 | 4 | -2 | -2 | -5 | -3 | -4 | -4 | -4 |
| Depreciation & amort. | 43 | -43 | -43 | -43 | 861 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 51 | 16 | -2 | 821 | -3 | 4 | -2 | -2 | -5 | -3 | -4 | -4 | -4 |
| Net financials | 440 | -430 | -595 | 150 | -37 | 970 | 1.164 | 164 | -457 | 534 | -257 | 99 | 449 | -637 |
| Profit before tax | 300 | -219 | -408 | 148 | 784 | 967 | 1.167 | 162 | -460 | 529 | -260 | 95 | 435 | -641 |
| Tax | -0 | -0 | -0 | -0 | -0 | 12 | 3 | 84 | -77 | 35 | -2 | -0 | -39 | 63 |
| Net profit | 300 | -219 | -408 | 148 | 784 | 955 | 1.164 | 77 | -383 | 494 | -258 | 95 | 474 | -704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.588 | 4.069 | 3.829 | 3.972 | 2.784 | 3.382 | 4.215 | 4.341 | 3.237 | 3.663 | 3.249 | 3.218 | 3.577 | 2.748 |
| Equity | 2.192 | 1.871 | 1.828 | 1.976 | 2.560 | 3.115 | 3.689 | 3.766 | 2.956 | 3.450 | 3.079 | 3.060 | 3.416 | 2.590 |
| Long-term debt | 1.751 | -1.751 | -1.751 | 1.751 | 0 | 0 | 3 | 0 | 0 | 26 | 0 | 0 | 5 | 0 |
| Short-term debt | 645 | -447 | -249 | 245 | 224 | 267 | 523 | 575 | 282 | 186 | 170 | 158 | 156 | 158 |
| Total debt | 2.396 | -2.198 | -2.000 | 1.996 | 224 | 267 | 526 | 575 | 282 | 213 | 170 | 158 | 161 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 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% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |