| Revenue | DKK -594K | -138% |
| EBITDA | DKK -658K | -146% |
| Net profit | DKK -573K | -153% |
| Total assets | DKK 1M | -42% |
| Equity | DKK 771K | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 713 | -373 | 911 | 862 | 513 | 342 | 509 | 359 | 304 | 269 | 439 | 527 | 1.569 | -594 |
| Staff expenses | -3 | -3 | -390 | -402 | -309 | -306 | -248 | -71 | -70 | -69 | -65 | -75 | -132 | -59 |
| EBITDA | 711 | 274 | 521 | 460 | 204 | 36 | 260 | 232 | 234 | 200 | 375 | 452 | 1.437 | -658 |
| Depreciation & amort. | -204 | -322 | -350 | -369 | -337 | -187 | -178 | -113 | -81 | -73 | -41 | -31 | -32 | -61 |
| EBIT | 506 | -48 | 171 | 91 | -133 | -151 | 83 | 119 | 152 | 126 | 333 | 421 | 1.405 | -719 |
| Net financials | -113 | -161 | -126 | -116 | -93 | -91 | -92 | -83 | -77 | -63 | -50 | -31 | -15 | -12 |
| Profit before tax | 393 | 107 | 45 | -25 | -226 | -242 | -10 | 35 | 75 | 63 | 283 | 390 | 1.390 | -732 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -55 | 306 | -158 |
| Net profit | 393 | 107 | 45 | -25 | -226 | -242 | -10 | 35 | 75 | 63 | 283 | 445 | 1.084 | -573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.254 | 1.728 | 0 | 0 | 643 | 926 | 854 | 536 | 475 | 439 | 415 | 708 | 1.730 | 1.011 |
| Equity | -76 | 183 | 0 | 0 | -389 | -631 | -641 | -606 | -531 | -468 | -185 | 260 | 1.344 | 771 |
| Long-term debt | 607 | -1.076 | 0 | 0 | 520 | 673 | 494 | 371 | 242 | 22 | 0 | 0 | 0 | 0 |
| Short-term debt | 723 | -835 | 0 | 0 | 512 | 885 | 1.001 | 771 | 763 | 885 | 599 | 448 | 385 | 190 |
| Total debt | 1.330 | -1.911 | 0 | 0 | 1.032 | 1.558 | 1.495 | 1.142 | 1.005 | 906 | 599 | 448 | 385 | 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
EH Management | Management | 1991 | — | — |
SF | Audit | 1991 | — | — |
JA | Audit | 1991 | — | — |
BA Audit | Audit | 1998 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ebbe Henriksen | Management | 0 companies |
| Søren Funder Andersen | Audit | 0 companies |
| Jørgen Arthur Andersen | Audit | 0 companies |
| Bent Arne Pedersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |