| Revenue | DKK 186K | +3041% |
| EBITDA | DKK 186K | +3041% |
| Net profit | DKK -877K | -596% |
| Total assets | DKK 6,3M | -13% |
| Equity | DKK 4,4M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -9 | -9 | -9 | -11 | -11 | -11 | -11 | -10 | 0 | 0 | 165 | 6 | 186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -9 | -9 | -9 | -11 | -11 | -11 | -11 | -10 | -9 | -6 | 165 | 6 | 186 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -49 | -77 |
| EBIT | -9 | -9 | -9 | -9 | -11 | -11 | -11 | -11 | -10 | -9 | -6 | 163 | -43 | 109 |
| Net financials | 1.155 | 930 | -921 | -570 | 193 | 741 | 103 | 317 | -433 | 1.648 | 2.430 | -317 | -94 | -960 |
| Profit before tax | 1.146 | 921 | -930 | -580 | 181 | 731 | 92 | 306 | -443 | 1.639 | 2.423 | -154 | -137 | -851 |
| Tax | 3 | 2 | -5 | -5 | -6 | -6 | -5 | -3 | -4 | -4 | -4 | 26 | -11 | 25 |
| Net profit | 1.143 | 919 | -925 | -575 | 187 | 737 | 97 | 309 | -439 | 1.643 | 2.428 | -180 | -126 | -877 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.258 | 4.488 | 2.789 | 2.240 | 2.379 | 3.189 | 2.692 | 3.018 | 2.352 | 4.202 | 7.156 | 8.357 | 7.249 | 6.278 |
| Equity | 2.843 | 3.078 | 2.152 | 1.578 | 1.765 | 2.523 | 2.525 | 2.728 | 2.063 | 3.595 | 5.910 | 5.616 | 5.372 | 4.373 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 |
| Short-term debt | 1.415 | 1.411 | 637 | 663 | 614 | 666 | 167 | 291 | 288 | 607 | 1.246 | 2.741 | 1.845 | 1.905 |
| Total debt | 1.415 | 1.411 | 637 | 663 | 614 | 666 | 167 | 291 | 288 | 607 | 1.246 | 2.741 | 1.877 | 1.905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 1991 | — | — |
ET | Audit | 1991 | — | — |
EH Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Stolten | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Elisabeth Heian | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Kristian Holdflod Møller | Board of Directors | 0 companies |