| Revenue | DKK 507K | -12% |
| EBITDA | DKK 3K | -96% |
| Net profit | DKK 16K | -71% |
| Total assets | DKK 4,3M | -1% |
| Equity | DKK 2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 399 | 458 | 317 | 332 | -38 | 179 | 1.307 | 5 | 1.145 | 1.052 | 870 | 819 | 577 | 507 |
| Staff expenses | -7 | -14 | -26 | -249 | -280 | -323 | -660 | -715 | -685 | -354 | -354 | -354 | -354 | -339 |
| EBITDA | -148 | -82 | -227 | -173 | -940 | -301 | 456 | -885 | 307 | 601 | 391 | 316 | 63 | 3 |
| Depreciation & amort. | 38 | -27 | -23 | -17 | -20 | -11 | -13 | -7 | -11 | -12 | -5 | -3 | -24 | -0 |
| EBIT | -186 | -109 | -250 | -190 | -960 | -312 | 443 | -892 | 296 | 588 | 386 | 313 | 40 | 3 |
| Net financials | 28 | 41 | 40 | 36 | 31 | 32 | 21 | 24 | 24 | 23 | 13 | 12 | 14 | 14 |
| Profit before tax | -158 | -68 | -210 | -154 | -930 | -280 | 464 | -868 | 320 | 611 | 399 | 326 | 54 | 16 |
| Tax | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Net profit | -158 | -68 | -210 | -154 | -930 | -282 | 465 | -867 | 320 | 612 | 400 | 326 | 54 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.207 | 3.274 | 3.266 | 3.435 | 2.716 | 2.482 | 3.527 | 2.774 | 3.109 | 3.701 | 3.980 | 4.219 | 4.299 | 4.269 |
| Equity | 2.594 | 2.526 | 2.316 | 2.162 | 1.232 | 950 | 1.415 | 548 | 868 | 1.480 | 1.766 | 1.978 | 2.032 | 2.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 569 | 700 | 897 | 1.216 | 1.424 | 1.470 | 2.050 | 2.225 | 2.241 | 2.221 | 2.213 | 2.241 | 2.266 | 2.221 |
| Total debt | 569 | 700 | 897 | 1.216 | 1.424 | 1.470 | 2.050 | 2.225 | 2.241 | 2.221 | 2.213 | 2.241 | 2.266 | 2.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Management | Management | 2014 | — | — |
HW Management | Management | 1996 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Toke Agerschou | Management | 0 companies |
| Henrik Westermann | Management | 0 companies |
| Søren Peder Westermann | Chief Executive Officer | 0 companies |