| Revenue | DKK -41K | -22% |
| EBITDA | DKK -41K | +22% |
| Net profit | DKK 994K | +204% |
| Total assets | DKK 60,4M | +3% |
| Equity | DKK 59,6M | +2% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | -38 | -39 | -40 | -37 | -39 | -38 | -38 | -38 | -40 | -39 | -26 | -53 | -41 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -35 | -38 | -39 | -40 | -37 | -39 | -38 | -38 | -38 | -40 | -39 | -26 | -53 | -41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -35 | -38 | -39 | -40 | -37 | -39 | -38 | -38 | -38 | -40 | -39 | -26 | -53 | -41 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 845 | 813 | -5.260 | 223 | 5.478 | 2.451 | 1.719 | -746 | 4.193 | 14.707 | 19.596 | 2.831 | -912 | 1.033 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 810 | 774 | -5.299 | 183 | 2.684 | 2.412 | 1.681 | -785 | 4.155 | 14.667 | 19.557 | 2.805 | -965 | 992 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -16 | -7 | -18 | -16 | -17 | -18 | 3 | -17 | -508 | -3 | -37 | -11 | -2 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 829 | 790 | -5.291 | 201 | 2.700 | 2.428 | 1.699 | -788 | 4.172 | 15.175 | 19.561 | 2.842 | -953 | 994 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.648 | 21.970 | 17.222 | 18.012 | 22.063 | 24.573 | 26.364 | 25.701 | 29.935 | 45.164 | 67.399 | 63.938 | 58.919 | 60.399 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.667 | 17.910 | 13.095 | 13.803 | 17.776 | 20.204 | 21.903 | 21.115 | 25.287 | 40.462 | 59.530 | 59.372 | 58.620 | 59.638 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.981 | 4.060 | 4.127 | 4.208 | 4.288 | 4.369 | 4.461 | 4.586 | 4.648 | 4.702 | 7.869 | 4.566 | 299 | 761 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.981 | 4.060 | 4.127 | 4.208 | 4.288 | 4.369 | 4.461 | 4.586 | 4.648 | 4.702 | 7.869 | 4.566 | 299 | 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Hoeck | Board of Directors | 0 companies |
| Jørn Thaysen | Board of Directors | 0 companies |