| Revenue | DKK 0 | — |
| EBITDA | DKK -136K | +83% |
| Net profit | DKK -28,4M | -166% |
| Total assets | DKK 249,5M | -13% |
| Equity | DKK 198,5M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -238 | -534 | -377 | -1.407 | -185 | -376 | -498 | -792 | -499 | -927 | -206 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -238 | -534 | -377 | -1.407 | -185 | -376 | -498 | -792 | -499 | -927 | -206 | -334 | -821 | -136 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -238 | -534 | -377 | -1.407 | -185 | -376 | -498 | -792 | -499 | -927 | -206 | -334 | -821 | -136 |
| Net financials | 5.548 | 8.942 | 19.029 | 22.591 | 1.795 | 16.805 | 19.066 | 11.649 | 9.924 | 48.346 | 13.913 | 23.987 | 55.794 | -34.851 |
| Profit before tax | 5.310 | 8.408 | 18.652 | 21.184 | 1.611 | 16.429 | 18.567 | 10.857 | 9.424 | 47.419 | 13.707 | 23.653 | 54.973 | -34.987 |
| Tax | -606 | 2.439 | 4.368 | 3.833 | -1.408 | 4.089 | 2.158 | 3.143 | 2.147 | 10.488 | 2.753 | 3.773 | 12.102 | -6.601 |
| Net profit | 5.917 | 5.969 | 14.285 | 17.351 | 3.019 | 12.340 | 16.409 | 7.715 | 7.277 | 36.931 | 10.954 | 19.879 | 42.871 | -28.386 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112.505 | 106.560 | 107.099 | 117.981 | 112.884 | 129.240 | 147.280 | 153.798 | 164.801 | 211.049 | 219.825 | 233.717 | 287.583 | 249.523 |
| Equity | 89.938 | 94.919 | 103.166 | 114.521 | 112.527 | 121.868 | 136.278 | 140.992 | 142.269 | 175.200 | 185.154 | 203.033 | 239.904 | 198.518 |
| Long-term debt | 0 | 1.297 | 3.873 | 3.256 | 0 | 0 | 1.446 | 1.795 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.567 | 10.343 | 59 | 203 | 357 | 5.929 | 7.889 | 9.090 | 20.453 | 30.771 | 31.727 | 28.165 | 46.192 | 51.004 |
| Total debt | 22.567 | 11.640 | 3.933 | 3.459 | 357 | 5.929 | 9.335 | 10.884 | 20.453 | 30.771 | 31.727 | 28.165 | 46.192 | 51.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Audit | Audit | 1991 | — | — |
ET | Audit | 1991 | — | — |
PE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lemkow | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |