| Revenue | DKK -194K | +25% |
| EBITDA | DKK -498K | -8% |
| Net profit | DKK 2,2M | -62% |
| Total assets | DKK 88,7M | -2% |
| Equity | DKK 88,7M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -89 | 587 | -62 | -33 | -97 | -67 | -141 | -209 | -114 | -118 | -119 | -194 | -155 | -194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -303 | -304 | -304 | -304 | -304 | -304 |
| EBITDA | -89 | 598 | -62 | -33 | -97 | -67 | -141 | -209 | -416 | -422 | -423 | -498 | -459 | -498 |
| Depreciation & amort. | -0 | -5 | -26 | -26 | -26 | -26 | -25 | -14 | -20 | -20 | -19 | -12 | -12 | -12 |
| EBIT | -89 | 593 | -88 | -59 | -124 | -93 | -166 | -222 | -436 | -442 | -442 | -510 | -472 | -511 |
| Net financials | 4.841 | -16.813 | 9.298 | 9.656 | 5.116 | 19.603 | 2.449 | 3.656 | 2.935 | 13.286 | -7.886 | 3.979 | 7.941 | 3.304 |
| Profit before tax | 4.752 | -15.911 | 9.210 | 9.596 | 4.992 | 19.510 | 2.283 | 3.433 | 2.499 | 12.844 | -8.328 | 3.469 | 7.469 | 2.793 |
| Tax | 254 | 154 | 536 | 740 | 122 | 828 | 504 | 758 | 553 | 2.828 | -1.829 | 727 | 1.631 | 573 |
| Net profit | 1.500 | -16.066 | 8.673 | 8.857 | 4.870 | 18.682 | 1.778 | 2.675 | 1.947 | 10.016 | -6.498 | 2.742 | 5.838 | 2.220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.047 | 52.029 | 59.055 | 65.155 | 68.118 | 85.178 | 85.330 | 87.276 | 87.481 | 98.401 | 88.520 | 87.822 | 90.061 | 88.681 |
| Equity | 37.332 | 49.898 | 55.878 | 63.234 | 68.104 | 85.036 | 85.315 | 86.990 | 87.437 | 95.953 | 87.255 | 87.797 | 90.035 | 88.654 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | -2.127 | 3.173 | 1.918 | 13 | 141 | 16 | 286 | 45 | 2.448 | 1.265 | 25 | 27 | 27 |
| Total debt | 1.714 | -2.127 | 3.173 | 1.918 | 13 | 141 | 16 | 286 | 45 | 2.448 | 1.265 | 25 | 27 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2015 | |
| Individual | 33.3% | 0.0% | 2015 | |
| Individual | 5.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Paul Jensen | Board of Directors | 0 companies |
| Kirsten Salskov Dreymann | Board of Directors | 0 companies |