| Revenue | DKK 0 | — |
| EBITDA | DKK -312K | +2% |
| Net profit | DKK 937K | -11% |
| Total assets | DKK 26M | +3% |
| Equity | DKK 24,6M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -18 | -18 | -28 | -26 | -24 | -24 | -21 | -33 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -100 | -100 | -102 | -101 | -102 | -101 | -102 | -139 | -143 | -225 | -171 | -279 | -246 | -246 | -246 |
| EBITDA | -130 | -118 | -120 | -129 | -128 | -126 | -125 | -160 | -176 | -250 | -218 | -332 | -301 | -317 | -312 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -130 | -118 | -120 | -129 | -128 | -126 | -125 | -160 | -176 | -250 | -218 | -332 | -301 | -317 | -312 |
| Net financials | -1.080 | 1.108 | 1.681 | 1.592 | -680 | 1.436 | 699 | 1.405 | -379 | 4.823 | 2.486 | 668 | 2.405 | 1.479 | 1.441 |
| Profit before tax | -1.210 | 990 | 1.561 | 1.462 | -808 | 1.310 | 574 | 1.245 | -555 | 4.573 | 2.267 | 336 | 2.103 | 1.162 | 1.129 |
| Tax | -277 | 258 | 382 | 344 | -164 | 224 | 134 | 132 | -159 | 837 | 404 | -560 | 349 | 107 | 193 |
| Net profit | -934 | 733 | 1.179 | 1.118 | -643 | 1.086 | 440 | 1.113 | -396 | 3.735 | 1.863 | 896 | 1.754 | 1.055 | 937 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.029 | 13.652 | 14.658 | 15.830 | 14.682 | 15.474 | 16.420 | 17.700 | 17.043 | 21.198 | 23.189 | 22.509 | 24.524 | 25.181 | 25.996 |
| Equity | 12.934 | 13.567 | 14.446 | 15.264 | 14.320 | 15.406 | 15.846 | 16.960 | 15.564 | 18.299 | 20.162 | 21.009 | 22.763 | 23.718 | 24.554 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 95 | 85 | 212 | 566 | 361 | 68 | 573 | 716 | 1.479 | 2.729 | 2.670 | 1.500 | 1.516 | 1.404 | 1.382 |
| Total debt | 95 | 85 | 212 | 566 | 361 | 68 | 573 | 716 | 1.479 | 2.729 | 2.670 | 1.500 | 1.516 | 1.404 | 1.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
SJ | Audit | 1991 | — | — |
JW Management | Management | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Statsaut.rev. J. Nielsson | Audit | 0 companies |
| Jørgen-Erik Witting | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Ole Walbom | Board of Directors | 0 companies |
| Carsten Skov | Board of Directors | 0 companies |
| Uwe Teichert | Chairman | 0 companies |
| Jørgen Otto Rasmussen | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |