| Revenue | DKK -43K | -107% |
| EBITDA | DKK -343K | +60% |
| Net profit | DKK -400K | +31% |
| Total assets | DKK 7,5M | -62% |
| Equity | DKK 3,8M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.855 | 3.010 | 1.963 | 1.951 | 1.942 | 1.969 | 1.859 | 1.967 | 1.862 | 1.428 | 2.335 | 582 | -43 |
| Staff expenses | -1.587 | -1.710 | -1.723 | -2.003 | -1.190 | -327 | -72 | -284 | -501 | -498 | -748 | -480 | -300 |
| EBITDA | -955 | 1.669 | 2.599 | 1.036 | 1.550 | 1.118 | 7.417 | 23.177 | -3.308 | 2.931 | 2.960 | -860 | -343 |
| Depreciation & amort. | -41 | -40 | -41 | -56 | -7 | -0 | -39 | -39 | -39 | -39 | -39 | -0 | -0 |
| EBIT | -995 | 1.629 | 2.558 | 980 | 1.543 | 1.118 | 7.378 | 23.138 | -3.347 | 2.892 | 2.921 | -860 | -343 |
| Net financials | -945 | -11 | -107 | -282 | -593 | 312 | -512 | -399 | -426 | -438 | -457 | 145 | -57 |
| Profit before tax | -1.199 | 1.618 | 2.451 | 697 | 950 | 1.430 | 6.866 | 22.739 | -3.773 | 2.454 | 2.464 | -715 | -400 |
| Tax | 371 | 342 | 371 | 91 | 162 | 282 | 1.611 | 4.904 | -830 | 540 | 542 | -135 | -0 |
| Net profit | -1.570 | 1.276 | 2.080 | 606 | 788 | 1.148 | 5.256 | 17.835 | -2.943 | 1.914 | 1.922 | -580 | -400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.667 | 36.865 | 34.653 | 32.307 | 32.320 | 32.750 | 35.457 | 58.911 | 54.841 | 56.819 | 58.799 | 19.619 | 7.492 |
| Equity | 7.944 | 9.123 | 10.503 | 10.409 | 11.096 | 12.244 | 13.800 | 31.529 | 23.122 | 24.883 | 26.805 | 4.225 | 3.824 |
| Long-term debt | 16.393 | 16.169 | 16.385 | 16.169 | 15.988 | 15.428 | 15.115 | 14.860 | 20.236 | 19.934 | 19.608 | 15.116 | 3.391 |
| Short-term debt | 8.778 | 8.079 | 4.126 | 2.251 | 1.636 | 1.335 | 1.167 | 2.243 | 2.066 | 2.143 | 2.087 | 279 | 277 |
| Total debt | 25.171 | 24.248 | 20.511 | 18.420 | 17.624 | 16.764 | 16.282 | 17.103 | 22.302 | 22.077 | 21.695 | 15.395 | 3.668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
MT Unofficial title | Unofficial title | 2024 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 15.0% | 2017 | |
| Individual | 5.0% | 25.0% | 2017 | |
| Individual | 25.0% | 15.0% | 2017 | |
Birgit og Helge Dalum Holding ApS | Company | 10.0% | 50.0% | 2019 |
Iben Dalum Holding ApS | Company | 25.0% | 15.0% | 2019 |
| Individual | 25.0% | 15.0% | 2017 | |
| Individual | 5.0% | 25.0% | 2017 | |
Holdingselskabet Peter Dalum ApS | Company | 25.0% | 15.0% | 2019 |
Mikkel Dalum Holding ApS | Company | 25.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Mathias Tegen Jantzen | Unofficial title | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |