| Revenue | DKK -99K | +197% |
| EBITDA | DKK -99K | -197% |
| Net profit | DKK 31K | +133% |
| Total assets | DKK 1,5M | -2% |
| Equity | DKK 1,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -68 | -25 | -30 | -33 | -48 | -72 | -27 | -23 | 30 | -33 | -99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -68 | -25 | -30 | -33 | -48 | -72 | -27 | -23 | 30 | -33 | -99 |
| Depreciation & amort. | 4 | -5 | -4 | -4 | -9 | -4 | -4 | -43 | -0 | -6 | -114 | -0 |
| EBIT | -33 | -73 | -29 | -34 | -42 | -52 | -76 | -70 | -23 | 24 | -147 | -99 |
| Net financials | -34 | 65 | 31 | 141 | 124 | -10 | 82 | -43 | 15 | 96 | 53 | 134 |
| Profit before tax | -67 | -8 | 2 | 107 | 82 | -62 | 6 | -114 | -8 | 121 | -94 | 35 |
| Tax | -0 | -0 | -0 | -14 | 22 | -5 | -2 | -0 | -0 | 1 | -0 | 4 |
| Net profit | 93 | 22 | 87 | 268 | 60 | -58 | 9 | -114 | -8 | 120 | -94 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.268 | 2.145 | 2.117 | 2.292 | 2.137 | 1.866 | 1.870 | 1.541 | 1.841 | 1.680 | 1.568 | 1.536 |
| Equity | 2.032 | 1.954 | 1.941 | 2.209 | 2.069 | 1.812 | 1.820 | 1.407 | 1.398 | 1.518 | 1.423 | 1.454 |
| Long-term debt | 0 | 0 | 14 | 14 | 14 | 14 | 0 | 15 | 6 | 6 | 0 | 0 |
| Short-term debt | 236 | 191 | 163 | 67 | 51 | 41 | 50 | 120 | 437 | 156 | 144 | 82 |
| Total debt | 236 | 191 | 177 | 81 | 64 | 54 | 50 | 135 | 443 | 162 | 144 | 82 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
Rr | Audit | 2013 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Reg. revisor Carsten Thomsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Erik Fjelsted Sørensen | Board of Directors | 0 companies |
| Tove Marie Petersen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |