| Revenue | DKK -354K | — |
| EBITDA | DKK -354K | -394% |
| Net profit | DKK -375K | -552% |
| Total assets | DKK 2,1M | -15% |
| Equity | DKK 2M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 138 | 138 | 138 | 111 | 111 | 111 | 111 | 21 | 21 | 21 | — | — | -354 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 105 | 105 | 105 | 105 | 107 | 106 | 106 | 106 | 16 | 16 | 13 | 443 | 121 | -354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27 | -27 | -13 |
| EBIT | 105 | 105 | 105 | 105 | 107 | 106 | 106 | 106 | 16 | 16 | 13 | 416 | 93 | -367 |
| Net financials | 38 | -122 | 190 | 211 | 191 | -148 | 208 | -227 | 171 | 253 | 106 | 402 | 71 | -10 |
| Profit before tax | 143 | -17 | 294 | 315 | 298 | -43 | 314 | -121 | 186 | 269 | 120 | 418 | 92 | -377 |
| Tax | 40 | 32 | 28 | 28 | 29 | 31 | 31 | 32 | 5 | 12 | 3 | 5 | 9 | -2 |
| Net profit | 103 | -49 | 266 | 287 | 269 | -74 | 282 | -153 | 181 | 257 | 117 | 413 | 83 | -375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.416 | 1.267 | 1.533 | 1.849 | 2.117 | 1.935 | 2.205 | 1.931 | 2.019 | 2.136 | 2.165 | 2.471 | 2.503 | 2.116 |
| Equity | 1.284 | 1.235 | 1.502 | 1.789 | 2.058 | 1.881 | 2.163 | 1.902 | 1.973 | 2.117 | 2.119 | 2.452 | 2.435 | 1.980 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123 | 23 | 23 | 52 | 52 | 46 | 34 | 21 | 39 | 11 | 38 | 11 | 64 | 136 |
| Total debt | 123 | 23 | 23 | 52 | 52 | 46 | 34 | 21 | 39 | 11 | 38 | 11 | 64 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1990 | |
| Individual | 50.0% | 50.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |