| Revenue | DKK -120K | — |
| EBITDA | DKK -120K | — |
| Net profit | DKK 646K | +130% |
| Total assets | DKK 4,6M | +24% |
| Equity | DKK 2M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 11 | -19 | -13 | 12 | -10 | -0 | -6 | -22 | -12 | -12 | -0 | 0 | -120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | 37 | -19 | -13 | 12 | -10 | -0 | -6 | -22 | -12 | -12 | -0 | 0 | -120 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 37 | -19 | -13 | 12 | -10 | -0 | -6 | -22 | -12 | -12 | -0 | 0 | -120 |
| Net financials | 861 | -386 | 927 | -1.068 | 1.273 | 6.512 | 1.018 | 943 | -49 | -54 | -69 | -74 | -2.123 | 669 |
| Profit before tax | 878 | -349 | 908 | -1.081 | 1.286 | 6.502 | 1.018 | 937 | -71 | -66 | -81 | -75 | -2.123 | 549 |
| Tax | 14 | 123 | -5 | -0 | 13 | -72 | -95 | -12 | -0 | 45 | -0 | -0 | -0 | -97 |
| Net profit | 864 | -472 | 913 | -1.081 | 1.273 | 6.574 | 1.113 | 949 | -71 | -111 | -81 | -75 | -2.123 | 646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.658 | 5.088 | 7.819 | 6.988 | 8.154 | 6.656 | 5.860 | 5.926 | 5.730 | 5.761 | 5.821 | 5.725 | 3.717 | 4.612 |
| Equity | 3.947 | 4.419 | 6.960 | 5.879 | 7.152 | 4.106 | 5.219 | 4.674 | 4.603 | 4.492 | 4.411 | 4.336 | 2.123 | 1.982 |
| Long-term debt | 362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.350 | -670 | 859 | 1.109 | 1.002 | 2.550 | 641 | 1.252 | 1.127 | 1.269 | 1.410 | 1.389 | 1.594 | 2.630 |
| Total debt | 1.711 | -670 | 859 | 1.109 | 1.002 | 2.550 | 641 | 1.252 | 1.127 | 1.269 | 1.410 | 1.389 | 1.594 | 2.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
VK Management | Management | 2007 | — | — |
SF | Audit | 1991 | — | — |
NH Management | Management | 1991 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Vagn Kjærgaard | Management | 0 companies |
| Søren Funder Andersen | Audit | 0 companies |
| Niels Henrik Pedersen | Management | 0 companies |
| Arne Kjærgaard | Chief Executive Officer | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |