| Revenue | DKK 64K | +29% |
| EBITDA | DKK 3K | +129% |
| Net profit | DKK 3K | +128% |
| Total assets | DKK 90K | +2% |
| Equity | DKK 69K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.374 | 1.774 | 1.279 | 1.218 | 174 | 115 | 110 | 137 | 98 | 36 | 50 | 64 |
| Staff expenses | -278 | -337 | -416 | -202 | -95 | -73 | -62 | -53 | -54 | -57 | -61 | -60 |
| EBITDA | 429 | 219 | -154 | 137 | 79 | 42 | 48 | 84 | 45 | -21 | -11 | 3 |
| Depreciation & amort. | 21 | -21 | -21 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 408 | 198 | -175 | 133 | 79 | 42 | 48 | 84 | 45 | -21 | -11 | 3 |
| Net financials | -13 | -1 | 0 | 0 | -1 | -0 | -0 | 0 | -1 | -2 | -1 | -0 |
| Profit before tax | 395 | 198 | -175 | 133 | 78 | 42 | 48 | 84 | 44 | -22 | -12 | 3 |
| Tax | -0 | 24 | -40 | 34 | 18 | 10 | 11 | 18 | 7 | -0 | -0 | -0 |
| Net profit | 395 | 174 | -135 | 100 | 60 | 32 | 37 | 65 | 37 | -22 | -12 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 605 | 316 | 482 | 419 | 295 | 218 | 271 | 212 | 112 | 88 | 90 |
| Equity | 179 | 353 | 218 | 317 | 278 | 208 | 142 | 165 | 137 | 78 | 66 | 69 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 244 | 99 | 165 | 141 | 87 | 75 | 106 | 75 | 34 | 23 | 21 |
| Total debt | 243 | 244 | 99 | 165 | 141 | 87 | 75 | 106 | 75 | 34 | 23 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Elise Nimand Madsen | Board of Directors | 0 companies |
| Ebbe Bartholin Holm | Board of Directors | 0 companies |
| Rikke Nimand Frømming | Board of Directors | 0 companies |
| Karen Marie Nimand Madsen | Board of Directors | 0 companies |
| Anne Sofie Nimand Madsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |