| Revenue | DKK -152K | +3% |
| EBITDA | DKK -418K | -3% |
| Net profit | DKK 3,5M | -69% |
| Total assets | DKK 64,2M | -1% |
| Equity | DKK 64M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -136 | -188 | -186 | -188 | -107 | -119 | -107 | -120 | -114 | -118 | -109 | -148 | -152 |
| Staff expenses | -73 | -185 | -140 | -175 | -145 | -125 | -125 | -150 | -150 | -200 | -200 | -250 | -250 |
| EBITDA | -209 | -373 | -326 | -363 | -252 | -244 | -232 | -293 | -269 | -325 | -309 | -407 | -418 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -209 | -373 | -326 | -363 | -252 | -244 | -232 | -293 | -269 | -325 | -309 | -407 | -418 |
| Net financials | 5.147 | 5.237 | 4.310 | 7.342 | -1.168 | 7.321 | -5.594 | 10.784 | 11.432 | 17.921 | -3.201 | 15.202 | 4.952 |
| Profit before tax | 4.939 | 4.864 | 3.984 | 6.979 | -1.420 | 7.077 | -5.827 | 10.514 | 11.168 | 17.603 | -3.510 | 14.805 | 4.550 |
| Tax | 1.247 | 1.238 | 933 | 1.628 | -294 | 1.557 | -1.255 | 2.302 | 2.464 | 3.891 | -735 | 3.252 | 1.003 |
| Net profit | 3.692 | 3.626 | 3.051 | 5.351 | -1.126 | 5.520 | -4.571 | 8.190 | 8.699 | 13.705 | -2.775 | 11.543 | 3.532 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.873 | 45.753 | 46.456 | 49.175 | 42.312 | 47.185 | 39.554 | 46.651 | 54.678 | 67.631 | 55.093 | 65.177 | 64.203 |
| Equity | 39.094 | 44.426 | 45.476 | 48.327 | 42.201 | 46.721 | 39.150 | 45.339 | 52.038 | 63.743 | 54.968 | 62.511 | 64.043 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 779 | 1.328 | 979 | 848 | 111 | 464 | 405 | 1.312 | 2.640 | 3.887 | 125 | 2.666 | 160 |
| Total debt | 779 | 1.328 | 979 | 848 | 111 | 464 | 405 | 1.312 | 2.640 | 3.887 | 125 | 2.666 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
TS Management | Management | 1991 | — | — |
| Audit | 1991 | — | — | |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Erik Møller | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Torben Schultz | Management | 0 companies |
| Revisionsfirmaet Kjeld Rasmuss en, reg. revisorer | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jørgen Leif Cadovius | Board of Directors | 0 companies |
| Søren Munthe Schultz | Board of Directors | 0 companies |