| Revenue | DKK -16K | -95% |
| EBITDA | DKK -523K | +47% |
| Net profit | DKK -3,2M | +12% |
| Total assets | DKK 20,1M | -20% |
| Equity | DKK 16,7M | -21% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 225 | 58 | -151 | -320 | -16 |
| Staff expenses | -1.127 | -606 | -638 | -675 | -507 |
| EBITDA | -902 | -548 | -789 | -995 | -523 |
| Depreciation & amort. | -11 | -11 | -11 | -11 | -11 |
| EBIT | -913 | -558 | -799 | -1.005 | -534 |
| Net financials | 1.038 | 6.114 | -382 | -2.650 | -2.665 |
| Profit before tax | 125 | 5.555 | -1.181 | -3.656 | -3.199 |
| Tax | -0 | 1 | 1 | 1 | 2 |
| Net profit | 125 | 5.555 | -1.182 | -3.657 | -3.200 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26.757 | 32.144 | 29.768 | 25.109 | 20.052 |
| Equity | 22.768 | 28.450 | 26.268 | 21.112 | 16.711 |
| Long-term debt | 3.115 | 3.115 | 3.115 | 3.115 | 3.053 |
| Short-term debt | 873 | 579 | 385 | 882 | 288 |
| Total debt | 3.988 | 3.694 | 3.500 | 3.997 | 3.341 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1991 – 1993 |
PH Management | Management | 1991 – 1994 |
SS Management | Management | 1991 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2005 | |
| Former (2) | ||
| Board of Directors | 1995 – 2005 | |
| Board of Directors | 1991 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 1991 | |
| Individual | 50–66.65% | 50–66.65% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Henrik Brogaard | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Henrik Stegenborg Andersen | Board of Directors | 0 companies |
| Alvah George Routledge | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |