| Revenue | DKK -143K | +52% |
| EBITDA | DKK -143K | -15% |
| Net profit | DKK -4,7M | -853% |
| Total assets | DKK 11,2M | -28% |
| Equity | DKK 9,8M | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | -298 | -98 | -198 | 141 | 464 | -404 | -148 | -122 | -136 | -212 | -209 | -94 | -143 |
| Staff expenses | -817 | -905 | -907 | -809 | -517 | -301 | -137 | -184 | -184 | -184 | -173 | -183 | -31 | -0 |
| EBITDA | -1.284 | -1.203 | -1.004 | -1.007 | -376 | 163 | -541 | -332 | -306 | -321 | -385 | -392 | -125 | -143 |
| Depreciation & amort. | -473 | -567 | -567 | -567 | -567 | -240 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 |
| EBIT | -1.757 | -1.770 | -1.571 | -1.575 | -943 | -77 | -541 | -332 | -306 | -321 | -385 | -392 | -125 | -161 |
| Net financials | -8.230 | -9.325 | 4.345 | -42.726 | -6.613 | 1.154 | 4.687 | 992 | 1.440 | 2.065 | -925 | 2.359 | 760 | -4.486 |
| Profit before tax | -9.987 | -11.095 | 2.774 | -44.300 | -7.829 | 1.077 | 4.145 | 660 | 1.134 | 1.744 | -1.310 | 1.967 | 635 | -4.647 |
| Tax | 11 | 8 | 10 | 5 | 7 | 7 | 23 | 24 | -2 | -0 | 8 | 20 | 16 | 13 |
| Net profit | -9.998 | -11.103 | 2.764 | -44.305 | -7.836 | 1.070 | 4.123 | 636 | 1.137 | 1.744 | -1.318 | 1.947 | 619 | -4.660 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.325 | 64.552 | 66.477 | 24.581 | 18.103 | 14.734 | 14.773 | 15.395 | 16.306 | 15.906 | 15.066 | 15.757 | 15.625 | 11.244 |
| Equity | 65.350 | 54.150 | 56.817 | 12.414 | 4.478 | 5.548 | 9.671 | 10.307 | 11.443 | 13.188 | 11.965 | 13.912 | 14.413 | 9.754 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.975 | 10.402 | 9.660 | 12.167 | 13.625 | 9.186 | 5.101 | 5.088 | 4.862 | 2.719 | 3.101 | 1.845 | 1.212 | 1.490 |
| Total debt | 8.975 | 10.402 | 9.660 | 12.167 | 13.625 | 9.186 | 5.101 | 5.088 | 4.862 | 2.719 | 3.101 | 1.845 | 1.212 | 1.490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP 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 |
|---|---|---|
| Emil Peder Moth | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |