| Revenue | DKK 0 | — |
| EBITDA | DKK -37K | -16% |
| Net profit | DKK 55K | +115% |
| Total assets | DKK 4,2M | -4% |
| Equity | DKK 4,1M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -1 | -0 | -9 | -9 | -10 | -10 | -12 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBITDA | -10 | -11 | -10 | -19 | -19 | -20 | -20 | -22 | -29 | -28 | -30 | -29 | -32 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -11 | -10 | -19 | -19 | -20 | -20 | -22 | -29 | -28 | -30 | -29 | -32 | -37 |
| Net financials | 52 | 182 | 25 | 858 | -4 | 309 | -113 | 416 | 846 | 547 | 26 | 460 | -443 | 107 |
| Profit before tax | 41 | 170 | 15 | 839 | -23 | 289 | -133 | 395 | 817 | 519 | -5 | 431 | -475 | 70 |
| Tax | 10 | 46 | 13 | 202 | -4 | 65 | -29 | 87 | 180 | 115 | -2 | 95 | -104 | 15 |
| Net profit | 31 | 124 | 1 | 637 | -19 | 224 | -104 | 308 | 637 | 405 | -3 | 336 | -371 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.109 | 811 | 2.866 | 4.784 | 4.545 | 4.585 | 4.266 | 4.384 | 4.849 | 5.019 | 4.817 | 4.967 | 4.332 | 4.157 |
| Equity | 547 | 671 | 672 | 4.760 | 4.541 | 4.565 | 4.262 | 4.369 | 4.806 | 5.011 | 4.808 | 4.924 | 4.323 | 4.148 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 562 | 140 | 2.194 | 24 | 4 | 20 | 4 | 14 | 43 | 9 | 9 | 42 | 9 | 9 |
| Total debt | 562 | 140 | 2.194 | 24 | 4 | 20 | 4 | 14 | 43 | 9 | 9 | 42 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
FL Audit | Audit | 1998 | — | — |
NF Management | Management | 1990 | — | — |
BS Management | Management | 2013 | — | — |
LJ Management | Management | 2013 | — | — |
R Audit | Audit | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Finn Lyngvig | Audit | 0 companies |
| Niels Ferdinandsen | Management | 0 companies |
| Birgit Sejer Skov | Management | 0 companies |
| Lene Jonna Christensen | Management | 0 companies |
| Revisorhuset | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Susanne Lindeskov | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |