| Revenue | DKK 8K | -55% |
| EBITDA | DKK 8K | -55% |
| Net profit | DKK -82K | -1096% |
| Total assets | DKK 1,3M | -32% |
| Equity | DKK 1M | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 560 | -108 | 397 | 298 | 150 | 303 | 83 | 449 | 211 | 650 | 41 | 118 | 18 | 8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 560 | -108 | 397 | 298 | 150 | 303 | 83 | 449 | 211 | 628 | 41 | 118 | 18 | 8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -30 | -30 | -30 | -30 | -13 | -26 | -26 | -26 | -26 |
| EBIT | 560 | -108 | 397 | 298 | 150 | 273 | 53 | 419 | 181 | 615 | 14 | 92 | -9 | -19 |
| Net financials | -325 | -267 | 0 | -145 | 0 | 0 | 0 | 0 | -4 | -10 | -10 | -4 | 0 | 0 |
| Profit before tax | 235 | -376 | 397 | 153 | 150 | 273 | 53 | 419 | 177 | 605 | 4 | 88 | -9 | -19 |
| Tax | 134 | -94 | 393 | 150 | 50 | 50 | 10 | 10 | 35 | 124 | 6 | 20 | -2 | 63 |
| Net profit | 101 | -282 | 4 | 3 | 100 | 223 | 43 | 409 | 142 | 481 | -2 | 68 | -7 | -82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.276 | 2.973 | 2.701 | 2.044 | 1.778 | 2.015 | 2.051 | 2.443 | 2.476 | 2.598 | 2.331 | 2.366 | 1.887 | 1.281 |
| Equity | 410 | 128 | 132 | 135 | 235 | 458 | 502 | 910 | 1.052 | 1.533 | 1.532 | 1.600 | 1.593 | 1.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.866 | 2.845 | 2.568 | 1.909 | 1.544 | 1.557 | 1.549 | 1.533 | 1.424 | 1.065 | 800 | 766 | 294 | 254 |
| Total debt | 2.866 | 2.845 | 2.568 | 1.909 | 1.544 | 1.557 | 1.549 | 1.533 | 1.424 | 1.065 | 800 | 766 | 294 | 254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Audit | Audit | 1990 | — | — |
ON Audit | Audit | 2004 | — | — |
ET | Audit | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Hansen Ploug | Audit | 0 companies |
| Ole Norup | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |