| Revenue | DKK -206K | -5% |
| EBITDA | DKK -506K | +2% |
| Net profit | DKK -4,5M | -165% |
| Total assets | DKK 43,5M | -12% |
| Equity | DKK 43,2M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -34 | -35 | -38 | -108 | -105 | -111 | -124 | -133 | -146 | -197 | -210 | -217 | -206 |
| Staff expenses | -175 | -175 | -200 | -200 | -200 | -200 | -200 | -202 | -300 | -300 | -300 | -300 | -300 | -300 |
| EBITDA | -199 | -209 | -235 | -238 | -308 | -305 | -311 | -326 | -433 | -446 | -497 | -510 | -517 | -506 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -199 | -209 | -235 | -238 | -308 | -305 | -311 | -326 | -433 | -446 | -497 | -510 | -517 | -506 |
| Net financials | 2.696 | 2.832 | 4.000 | 4.160 | -799 | 1.815 | 917 | 1.500 | -452 | 7.337 | -2.113 | 2.493 | 9.256 | -3.944 |
| Profit before tax | 2.497 | 2.622 | 3.766 | 3.922 | -1.107 | 1.510 | 607 | 1.174 | -885 | 6.891 | -2.610 | 1.983 | 8.739 | -4.450 |
| Tax | 122 | 231 | 320 | 451 | -242 | 343 | 134 | 258 | 31 | 1.295 | -0 | -123 | 1.882 | -0 |
| Net profit | 2.375 | 2.392 | 3.446 | 3.471 | -865 | 1.167 | 473 | 916 | -916 | 5.596 | -2.610 | 2.106 | 6.857 | -4.450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.233 | 31.009 | 34.153 | 37.191 | 35.337 | 36.004 | 36.478 | 37.523 | 36.652 | 43.510 | 39.571 | 41.677 | 49.660 | 43.526 |
| Equity | 28.168 | 30.059 | 32.997 | 35.968 | 34.603 | 35.771 | 36.244 | 37.160 | 36.243 | 41.840 | 39.230 | 41.336 | 48.134 | 43.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.065 | 949 | 1.156 | 1.223 | 734 | 234 | 235 | 364 | 409 | 1.670 | 341 | 342 | 1.526 | 342 |
| Total debt | 1.065 | 949 | 1.156 | 1.223 | 734 | 234 | 235 | 364 | 409 | 1.670 | 341 | 342 | 1.526 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PR Management | Management | 1990 | — | — |
JE Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| 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 |
| Paul Rolf Meurs-Gerken | Management | 0 companies |
| Jette Egeberg Olsen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Niels Kastberg Olsen | Board of Directors | 0 companies |
| Louise Kastberg Bendixen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |