| Revenue | DKK 785K | +86% |
| EBITDA | DKK 120K | -60% |
| Net profit | DKK -1M | -224% |
| Total assets | DKK 50,8M | +337% |
| Equity | DKK 29,3M | +195% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 881 | 1.220 | -614 | 651 | 1.152 | 470 | 71 | 167 | 2.375 | 628 | 1.672 | 423 | 785 |
| Staff expenses | -242 | -240 | -240 | -240 | -240 | -129 | -117 | -120 | -116 | -120 | -105 | -120 | -665 |
| EBITDA | 639 | 980 | -1.254 | 411 | 912 | 306 | -46 | 2.807 | 2.259 | 508 | 4.391 | 303 | 120 |
| Depreciation & amort. | -44 | -44 | 73 | 41 | 56 | -50 | -50 | -60 | -20 | -20 | 1.412 | -0 | -0 |
| EBIT | 595 | 936 | -1.327 | 370 | 856 | 256 | -96 | 2.747 | 2.240 | 488 | 2.979 | 303 | 120 |
| Net financials | -36 | -16 | 158 | 554 | 377 | 44 | 137 | -79 | -125 | -66 | -1.853 | 758 | -1.150 |
| Profit before tax | 559 | 920 | -1.212 | 923 | 1.233 | 300 | 41 | 2.668 | 2.115 | 422 | 1.125 | 1.061 | -1.030 |
| Tax | 130 | 231 | -252 | -70 | 154 | 57 | 41 | 534 | 465 | 95 | 217 | 233 | -0 |
| Net profit | 429 | 690 | -961 | 993 | 1.079 | 244 | 0 | 2.134 | 1.650 | 327 | 909 | 828 | -1.030 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.751 | 6.717 | 6.319 | 7.365 | 8.143 | 7.826 | 7.105 | 7.820 | 11.730 | 9.794 | 10.663 | 11.622 | 50.802 |
| Equity | 4.097 | 4.738 | 3.777 | 4.720 | 5.707 | 4.797 | 4.692 | 6.718 | 7.867 | 8.194 | 9.103 | 9.931 | 29.295 |
| Long-term debt | 444 | 427 | 2.269 | 2.158 | 2.037 | 1.920 | 1.798 | 328 | 310 | 293 | 0 | 0 | 0 |
| Short-term debt | 1.125 | 1.444 | 273 | 486 | 399 | 1.020 | 513 | 717 | 3.490 | 1.239 | 1.560 | 1.691 | 21.507 |
| Total debt | 1.569 | 1.871 | 2.542 | 2.644 | 2.436 | 2.940 | 2.311 | 1.045 | 3.800 | 1.532 | 1.560 | 1.691 | 21.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
EF | Audit | 1991 | — | — |
GR Management | Management | 1991 | — | — |
SV Management | Management | 1991 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Erling Freddy Kalsgaard | Audit | 0 companies |
| Gert Rasmus Max Girsel | Management | 0 companies |
| Steen Vedel | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Thomas John Darrell | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |