| Revenue | DKK -289K | -55% |
| EBITDA | DKK -289K | +55% |
| Net profit | DKK 535K | -91% |
| Total assets | DKK 36,7M | -22% |
| Equity | DKK 36,6M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 15 | -17 | -171 | -113 | 12 | -265 | -329 | -322 | -608 | -513 | -257 | -636 | -289 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -3 | -17 | -171 | -113 | 12 | -265 | -329 | -322 | -608 | -513 | -257 | -636 | -289 |
| Depreciation & amort. | -0 | -0 | -29 | -33 | -35 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -3 | -46 | -204 | -148 | 2 | -265 | -329 | -322 | -608 | -513 | -257 | -636 | -289 |
| Net financials | 4.371 | 6.279 | 10.231 | 10.858 | 8.720 | 2.367 | 733 | 3.176 | 6.629 | 18.598 | -5.999 | 4.050 | 7.583 | 880 |
| Profit before tax | 4.357 | 6.276 | 10.185 | 10.654 | 8.572 | 2.368 | 468 | 2.848 | 6.307 | 17.991 | -6.512 | 3.793 | 6.947 | 591 |
| Tax | -0 | 437 | 1.929 | 2.183 | 812 | 459 | 54 | 546 | 1.309 | 1.925 | -0 | 124 | 837 | 56 |
| Net profit | 4.357 | 5.840 | 8.255 | 8.471 | 7.760 | 1.910 | 414 | 2.301 | 4.998 | 16.066 | -6.512 | 3.670 | 6.110 | 535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.319 | 26.849 | 35.950 | 45.862 | 57.659 | 47.878 | 40.577 | 42.339 | 45.647 | 56.370 | 41.890 | 43.595 | 46.907 | 36.705 |
| Equity | 19.912 | 25.052 | 33.307 | 41.079 | 48.139 | 42.049 | 40.463 | 42.264 | 44.262 | 54.328 | 41.815 | 43.485 | 46.095 | 36.630 |
| Long-term debt | 646 | 646 | 646 | 646 | 646 | 646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 761 | 1.151 | 1.997 | 4.138 | 8.874 | 5.183 | 114 | 75 | 1.385 | 2.043 | 75 | 111 | 812 | 75 |
| Total debt | 1.407 | 1.797 | 2.643 | 4.784 | 9.520 | 5.829 | 114 | 75 | 1.385 | 2.043 | 75 | 111 | 812 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
PA Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Peter Anton Jahn | Management | 0 companies |
| Sven Høy Westergaard | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |