| Revenue | DKK 41K | -51% |
| EBITDA | DKK 29K | +28% |
| Net profit | DKK -8K | -7572% |
| Total assets | DKK 903K | -7% |
| Equity | DKK 482K | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | 453 | -17 | -24 | -26 | — | 350 | -4 | 46 | 135 | 20 | 8 | 83 | 41 |
| Staff expenses | -24 | -27 | -9 | -0 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 157 | 427 | -27 | -24 | -33 | 0 | 350 | -4 | 6 | 98 | 5 | -47 | 23 | 29 |
| Depreciation & amort. | 42 | -23 | -25 | -12 | -12 | -0 | -9 | -9 | -0 | -20 | -20 | -20 | -15 | -15 |
| EBIT | 115 | 404 | -51 | -36 | -45 | 0 | 341 | -13 | 6 | 78 | -15 | -67 | 8 | 15 |
| Net financials | -18 | -16 | -3 | 1 | -1 | 0 | 78 | 139 | 251 | -42 | -57 | -7 | -9 | -23 |
| Profit before tax | 97 | 388 | -29 | -35 | -46 | 0 | 419 | 125 | 257 | 36 | -72 | -75 | -0 | -8 |
| Tax | 24 | 86 | 12 | -7 | -8 | -0 | 8 | -3 | 1 | 16 | -0 | -1 | -0 | -0 |
| Net profit | 72 | 302 | -42 | -28 | -38 | 0 | 411 | 129 | 256 | 21 | -72 | -74 | -0 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.249 | 725 | 644 | 565 | 516 | 636 | 716 | 803 | 1.272 | 1.297 | 1.161 | 1.024 | 970 | 903 |
| Equity | 238 | 541 | 499 | 471 | 434 | 551 | 641 | 715 | 916 | 880 | 751 | 618 | 557 | 482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 | 33 | 32 | 69 | 10 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.010 | 185 | 145 | 93 | 83 | 82 | 43 | 55 | 286 | 406 | 409 | 406 | 413 | 421 |
| Total debt | 1.010 | 185 | 145 | 93 | 83 | 85 | 76 | 87 | 356 | 416 | 409 | 406 | 413 | 421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
JE Audit | Audit | 1991 | — | — |
SP Management | Management | 1998 | — | — |
SS Management | Management | 1991 | — | — |
| Audit | 1997 | — | — | |
PH Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Erik Lidegaard | Audit | 0 companies |
| Søren Pedersen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Revisionsfirmaet Rene Paulsen | Audit | 0 companies |
| Poul Henning Vejvad | Management | 0 companies |
| Ove Kjærsgaard Mortensen | Board of Directors | 0 companies |
| Anna Frederikke Mortensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |