| Revenue | DKK -36K | +21% |
| EBITDA | DKK -36K | -21% |
| Net profit | DKK -272K | +85% |
| Total assets | DKK 3,2M | -12% |
| Equity | DKK 2,7M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -32 | -25 | -31 | -30 | -37 | -53 | -34 | -34 | -30 | -35 | -30 | -36 |
| Staff expenses | -0 | -0 | -16 | -2 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -32 | -42 | -33 | -36 | -42 | -389 | -34 | -34 | -30 | -35 | -30 | -36 |
| Depreciation & amort. | 8 | -8 | -8 | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -22 | -41 | -50 | -41 | -44 | -51 | -389 | -34 | -34 | -30 | -35 | -30 | -36 |
| Net financials | 1 | -2 | -3 | -5 | 593 | 494 | 146 | 202 | 281 | -17 | -1.717 | -1.789 | -109 |
| Profit before tax | -21 | -43 | -53 | -46 | 549 | 443 | -243 | 168 | 247 | -47 | -1.752 | -1.819 | -146 |
| Tax | -0 | -0 | -0 | -0 | -63 | -11 | 2 | -10 | -11 | -10 | -11 | -11 | 127 |
| Net profit | -21 | -43 | -53 | -46 | 612 | 454 | -245 | 178 | 259 | -37 | -1.741 | -1.808 | -272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.721 | 1.759 | 1.765 | 1.792 | 6.725 | 7.165 | 6.922 | 7.028 | 7.284 | 7.168 | 5.419 | 3.599 | 3.177 |
| Equity | 1.705 | 1.662 | 1.610 | 1.563 | 6.477 | 6.879 | 6.581 | 6.706 | 6.909 | 6.816 | 5.017 | 3.151 | 2.653 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 97 | 155 | 229 | 248 | 285 | 341 | 322 | 375 | 352 | 402 | 448 | 523 |
| Total debt | 15 | 97 | 155 | 229 | 248 | 285 | 341 | 322 | 375 | 352 | 402 | 448 | 523 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Unofficial title | Unofficial title | 2026 | — | — |
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 |
| Preben Edvard Kønig | Unofficial title | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |