| Revenue | DKK 102K | +44% |
| EBITDA | DKK 101K | +42% |
| Net profit | DKK 92K | +70% |
| Total assets | DKK 49K | +235% |
| Equity | DKK -1,3M | +7% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -5 | 13 | -14 | -19 | -25 | -8 | 88 | 19 | 10 | 33 | 42 | 71 | 102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| EBITDA | 1 | -5 | 13 | -14 | -19 | -25 | -8 | 88 | 19 | 10 | 33 | 42 | 71 | 101 |
| Depreciation & amort. | -66 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -5 | 13 | -14 | -19 | -25 | -8 | 88 | 19 | 10 | 33 | 42 | 71 | 101 |
| Net financials | -18 | -12 | -12 | -16 | -14 | -15 | -17 | -20 | -16 | -16 | -21 | 6 | -17 | -9 |
| Profit before tax | -82 | -17 | 1 | -29 | -33 | -40 | -25 | 68 | 3 | -6 | 12 | 48 | 54 | 92 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -82 | -17 | 1 | -29 | -33 | -40 | -25 | 68 | 3 | -6 | 12 | 48 | 54 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 0 | 34 | 7 | 3 | 0 | 0 | 97 | 31 | 149 | 54 | 35 | 15 | 49 |
| Equity | -1.415 | -1.432 | -1.431 | -1.461 | -1.493 | -1.534 | -1.559 | -1.491 | -1.488 | -1.494 | -1.482 | -1.434 | -1.380 | -1.288 |
| Long-term debt | 253 | 253 | 253 | 253 | 1.477 | 1.503 | 1.513 | 1.502 | 1.441 | 1.546 | 1.416 | 1.431 | 1.331 | 1.265 |
| Short-term debt | 1.166 | 1.179 | 1.212 | 1.214 | 19 | 31 | 46 | 85 | 78 | 97 | 120 | 37 | 64 | 72 |
| Total debt | 1.419 | 1.432 | 1.465 | 1.467 | 1.496 | 1.534 | 1.559 | 1.588 | 1.519 | 1.643 | 1.536 | 1.469 | 1.395 | 1.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
PT Audit | Audit | 2002 | — | — |
| Audit | 1991 | — | — | |
LB Management | Management | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Bloch | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Tange | Audit | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Bloch | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Svend Erik Bloch | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |