| Revenue | DKK 17K | -72% |
| EBITDA | DKK 17K | -72% |
| Net profit | DKK -45K | -300% |
| Total assets | DKK 127K | -43% |
| Equity | DKK 82K | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 215 | 152 | 113 | 99 | 52 | 76 | 39 | 37 | 60 | 40 | 61 | 17 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 150 | 215 | 152 | 113 | 99 | 52 | 76 | 39 | 37 | 60 | 40 | 61 | 17 |
| Depreciation & amort. | -83 | -83 | -83 | -83 | -83 | -75 | -75 | -75 | -75 | -75 | -75 | -75 | -75 |
| EBIT | 67 | 132 | 69 | 30 | 16 | -23 | 1 | -36 | -38 | -15 | -35 | -14 | -58 |
| Net financials | -47 | -18 | -19 | 5 | -15 | 12 | -0 | -0 | -1 | -1 | -0 | 0 | 0 |
| Profit before tax | 21 | 114 | 49 | 35 | 1 | -11 | 1 | -37 | -39 | -16 | -35 | -14 | -58 |
| Tax | 13 | 76 | 14 | 1 | 0 | -2 | 0 | -8 | -9 | -3 | -8 | -3 | -13 |
| Net profit | 8 | 38 | 36 | 34 | 1 | -9 | 1 | -29 | -30 | -12 | -28 | -11 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.130 | 1.005 | 898 | 820 | 764 | 755 | 754 | 604 | 482 | 356 | 243 | 223 | 127 |
| Equity | 536 | 574 | 610 | 644 | 644 | 636 | 636 | 500 | 359 | 256 | 139 | 127 | 82 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 594 | 382 | 226 | 113 | 55 | 58 | 56 | 51 | 78 | 59 | 71 | 65 | 28 |
| Total debt | 594 | 382 | 226 | 113 | 55 | 58 | 56 | 51 | 78 | 59 | 71 | 65 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
KA Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kai Aage Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Thomas Wædeled | Board of Directors | 0 companies |
| Brian Piet Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jørgen Erik Burkal | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Christina Gundelach Rasmussen | Board of Directors | 0 companies |