| Revenue | DKK -85K | -11% |
| EBITDA | DKK -85K | +11% |
| Net profit | DKK -249K | +1% |
| Total assets | DKK 47K | -13% |
| Equity | DKK -5,1M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.622 | 4.313 | 3.840 | 3.446 | 3.282 | 2.902 | 1.840 | 72 | -49 | -80 | -73 | -80 | -96 | -85 |
| Staff expenses | -3.799 | -3.810 | -3.994 | -3.808 | -3.869 | -3.726 | -2.719 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 823 | 503 | -154 | -362 | -586 | -825 | -240 | 58 | -49 | -80 | -73 | -80 | -96 | -85 |
| Depreciation & amort. | 326 | 238 | -264 | -267 | -280 | -234 | 319 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 497 | 265 | -418 | -628 | -866 | -1.059 | -559 | 58 | -49 | -80 | -73 | -80 | -96 | -85 |
| Net financials | -127 | -154 | -101 | -71 | -174 | 200 | -169 | -175 | -151 | -184 | -178 | -180 | -155 | -164 |
| Profit before tax | 370 | 111 | -519 | -699 | -1.039 | -859 | -728 | -117 | -200 | -263 | -250 | -260 | -251 | -249 |
| Tax | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 370 | 111 | -519 | -699 | -1.039 | -859 | -728 | -117 | -200 | -263 | -250 | -260 | -251 | -249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.600 | 3.156 | 3.335 | 2.676 | 2.289 | 1.453 | 265 | 38 | 45 | 43 | 48 | 50 | 54 | 47 |
| Equity | 242 | 362 | -158 | -857 | -1.896 | -2.756 | -3.484 | -3.601 | -3.801 | -4.064 | -4.314 | -4.574 | -4.825 | -5.074 |
| Long-term debt | 689 | 589 | 876 | 802 | 1.029 | 1.531 | 1.111 | 1.507 | 2.167 | 2.447 | 2.712 | 3.085 | 3.370 | 3.998 |
| Short-term debt | 2.670 | 2.206 | 2.618 | 2.731 | 3.156 | 2.678 | 2.638 | 2.132 | 1.678 | 1.660 | 1.650 | 1.539 | 1.509 | 1.122 |
| Total debt | 3.359 | 2.795 | 3.493 | 3.533 | 4.186 | 4.209 | 3.749 | 3.639 | 3.846 | 4.107 | 4.362 | 4.624 | 4.879 | 5.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
OH Management | Management | 1991 | — | — |
JH Management | Management | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Hubert Strecker | Management | 0 companies |
| Jørgen Hubert Strecker | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |