| Revenue | DKK 443K | -34% |
| EBITDA | DKK 203K | +84% |
| Net profit | DKK 158K | +44% |
| Total assets | DKK 277K | +43% |
| Equity | DKK 160K | +9223% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 113 | 65 | 156 | 168 | 105 | 153 | 106 | -62 | 54 | 137 | 670 | 443 |
| Staff expenses | -10 | -0 | -3 | -0 | -96 | -91 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 27 | 39 | 49 | 109 | 15 | -5 | 71 | 30 | -62 | 21 | 100 | 110 | 203 |
| Depreciation & amort. | -42 | -17 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | 22 | 48 | 109 | 15 | -5 | 71 | 30 | -62 | 21 | 100 | 110 | 203 |
| Net financials | -20 | -10 | -1 | 44 | -35 | 34 | 0 | 0 | 0 | -3 | -3 | 0 | 0 |
| Profit before tax | -35 | 12 | 48 | 153 | -20 | -5 | 71 | 30 | -62 | 24 | 97 | 110 | 203 |
| Tax | 3 | 38 | 17 | 36 | 10 | -1 | 16 | 7 | -14 | 5 | 21 | -0 | 45 |
| Net profit | -38 | -26 | 30 | 117 | -30 | -4 | 55 | 24 | -48 | 18 | 76 | 110 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 314 | 268 | 395 | 365 | 389 | 396 | 361 | 398 | 286 | 247 | 193 | 277 |
| Equity | -147 | -173 | -142 | -25 | -55 | -52 | 3 | 26 | -179 | -160 | -84 | 2 | 160 |
| Long-term debt | 149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 510 | 487 | 410 | 420 | 420 | 442 | 393 | 335 | 577 | 446 | 331 | 191 | 117 |
| Total debt | 659 | 487 | 410 | 420 | 420 | 442 | 393 | 335 | 577 | 446 | 331 | 191 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
NE Unofficial title | Unofficial title | 2001 | — | — |
TL Audit | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Ebbe Valdal | Unofficial title | 0 companies |
| Tommy Licht Jensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Thomas Spread Campion | Board of Directors | 0 companies |
| Connie Gersager Abel | Board of Directors | 0 companies |
| Line Mathiesen | Board of Directors | 0 companies |
| Niels Lustrup Gade | Chairman | 0 companies |
| Charles Mathiesen | Board of Directors | 0 companies |