| Revenue | DKK -25K | -7% |
| EBITDA | DKK -296K | -30% |
| Net profit | DKK -1,8M | -216% |
| Total assets | DKK 3,9M | -33% |
| Equity | DKK 3,5M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -19 | -31 | -21 | -28 | -21 | -18 | -18 | -19 | -21 | -23 | -37 | -26 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -202 | -272 |
| EBITDA | -29 | -19 | -31 | -21 | -28 | -21 | -18 | -18 | -19 | -21 | -23 | -37 | -229 | -296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -19 | -31 | -21 | -28 | -21 | -18 | -18 | -19 | -21 | -23 | -37 | -229 | -296 |
| Net financials | 99 | 130 | 501 | 445 | 40 | 151 | 334 | 63 | 188 | 1.004 | 360 | 905 | 2.230 | -2.027 |
| Profit before tax | 70 | 111 | 470 | 424 | 13 | 129 | 316 | 46 | 170 | 984 | 337 | 868 | 2.002 | -2.323 |
| Tax | 18 | 28 | 115 | 95 | 4 | 29 | 69 | 10 | 37 | 216 | 73 | 193 | 441 | -511 |
| Net profit | 53 | 83 | 355 | 329 | 9 | 100 | 246 | 35 | 132 | 767 | 264 | 675 | 1.561 | -1.813 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.397 | 1.488 | 1.890 | 2.248 | 2.138 | 2.114 | 2.349 | 2.320 | 2.401 | 3.361 | 3.497 | 3.947 | 5.779 | 3.885 |
| Equity | 1.369 | 1.444 | 1.750 | 2.052 | 2.012 | 2.063 | 2.262 | 2.244 | 2.334 | 3.101 | 3.245 | 3.800 | 5.361 | 3.548 |
| Long-term debt | 11 | 24 | 107 | 80 | 0 | 0 | 46 | 1 | 25 | 193 | 50 | 136 | 396 | 315 |
| Short-term debt | 17 | 20 | 32 | 116 | 126 | 51 | 42 | 76 | 42 | 67 | 202 | 10 | 22 | 22 |
| Total debt | 28 | 44 | 139 | 196 | 126 | 51 | 88 | 76 | 67 | 259 | 252 | 146 | 418 | 337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
AL Audit | Audit | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Allan Lucas | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |