| Revenue | DKK 397K | +5553% |
| EBITDA | DKK 337K | +4699% |
| Net profit | DKK 218K | +1975% |
| Total assets | DKK 2,2M | +14% |
| Equity | DKK -553K | +28% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -734 | 49 | 386 | 269 | 435 | 991 | 438 | -6 | 7 | 397 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -403 | -164 | -0 | -0 | -0 |
| EBITDA | 536 | 49 | 386 | 269 | 435 | 588 | 274 | -6 | 7 | 337 |
| Depreciation & amort. | 635 | -7 | -64 | -76 | -86 | -116 | -137 | -9 | -18 | -60 |
| EBIT | -99 | 42 | 322 | 194 | 349 | 472 | 136 | -15 | -11 | 277 |
| Net financials | -95 | -81 | -85 | -72 | -57 | -10 | 1 | 14 | 25 | 5 |
| Profit before tax | -194 | -39 | 238 | 122 | 292 | 461 | 138 | -1 | 13 | 282 |
| Tax | 11 | 5 | 3 | -4 | 16 | 102 | 32 | -0 | 3 | 64 |
| Net profit | -205 | -45 | 235 | 126 | 276 | 360 | 106 | -1 | 10 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50 | 189 | 323 | 705 | 1.123 | 1.843 | 2.015 | 1.842 | 1.938 | 2.215 |
| Equity | -1.839 | -1.884 | -1.649 | -1.523 | -1.246 | -887 | -780 | -781 | -771 | -553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.883 | 2.062 | 1.958 | 2.218 | 2.353 | 2.649 | 2.785 | 2.615 | 2.698 | 2.755 |
| Total debt | 1.883 | 2.062 | 1.958 | 2.218 | 2.353 | 2.649 | 2.785 | 2.615 | 2.698 | 2.755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
SF | Audit | 1992 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Funder Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |