| Revenue | DKK -140K | -9% |
| EBITDA | DKK -591K | -6% |
| Net profit | DKK 581K | -81% |
| Total assets | DKK 19,1M | -10% |
| Equity | DKK 10M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -158 | -213 | -205 | -163 | -173 | 200 | 0 | 0 | 0 | -185 | -153 | -140 |
| Staff expenses | -11 | -628 | -413 | -420 | -19 | -109 | -7 | -50 | -250 | -300 | -100 | -400 | -450 |
| EBITDA | -132 | -786 | -626 | -626 | -182 | -282 | 69 | -183 | -411 | -462 | -286 | -555 | -591 |
| Depreciation & amort. | -12 | -12 | -76 | -110 | -62 | -45 | -0 | -0 | -0 | -0 | -0 | -142 | -142 |
| EBIT | -144 | -798 | -702 | -736 | -244 | -328 | 69 | -183 | -411 | -462 | -286 | -697 | -732 |
| Net financials | 142 | 2.924 | 1.556 | 1.151 | -323 | -556 | -2.745 | 1.519 | 3.497 | 3.672 | 28 | 4.549 | 1.556 |
| Profit before tax | -2 | 2.126 | 854 | 416 | -567 | -884 | -2.676 | 1.336 | 3.085 | 3.210 | -258 | 3.852 | 824 |
| Tax | 3 | 1 | 141 | 110 | -0 | -0 | -0 | -0 | 106 | 709 | -62 | 847 | 243 |
| Net profit | -6 | 2.125 | 713 | 306 | -567 | -884 | -2.676 | 1.336 | 2.980 | 2.502 | -196 | 3.004 | 581 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.080 | 14.947 | 15.611 | 16.203 | 15.255 | 13.207 | 9.836 | 12.067 | 15.846 | 18.616 | 16.691 | 21.152 | 19.104 |
| Equity | 1.753 | 3.878 | 4.591 | 4.897 | 4.331 | 3.447 | 771 | 2.107 | 5.086 | 7.588 | 7.392 | 10.397 | 9.978 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.327 | 11.069 | 11.020 | 11.306 | 10.924 | 9.761 | 9.065 | 9.960 | 10.759 | 11.028 | 9.299 | 10.748 | 9.121 |
| Total debt | 9.327 | 11.069 | 11.020 | 11.306 | 10.924 | 9.761 | 9.065 | 9.960 | 10.759 | 11.028 | 9.299 | 10.748 | 9.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
EP Audit | Audit | 1996 | — | — |
PE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Peter Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |