| Revenue | DKK 25K | -97% |
| EBITDA | DKK 25K | -97% |
| Net profit | DKK 1,3M | -39% |
| Total assets | DKK 44,3M | +1% |
| Equity | DKK 44M | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | -246 | 264 | 869 | 109 | 74 | -42 | -15 | 316 | 1.773 | 863 | 114 | 928 | 25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 235 | -103 | 264 | 869 | 109 | 74 | -42 | -15 | 316 | 1.773 | 863 | 114 | 928 | 25 |
| Depreciation & amort. | 631 | -71 | -71 | -71 | -71 | -137 | -113 | -113 | -113 | -115 | -125 | -125 | -125 | -125 |
| EBIT | -396 | -174 | 193 | 798 | 38 | -63 | -155 | -127 | 203 | 1.657 | 739 | -11 | 804 | -99 |
| Net financials | 1.171 | -1.611 | 433 | 866 | 109 | 3.181 | 2.900 | 4.514 | 2.446 | 5.934 | 4.126 | 3.978 | 1.563 | 1.397 |
| Profit before tax | 774 | -1.547 | 626 | 1.664 | 147 | 3.118 | 2.746 | 4.386 | 2.649 | 7.592 | 4.865 | 3.967 | 2.366 | 1.297 |
| Tax | -283 | 448 | 724 | 149 | 4 | -17 | -47 | -37 | -20 | 364 | -159 | 16 | 165 | -41 |
| Net profit | 921 | -1.994 | -98 | 1.516 | 142 | 3.135 | 2.793 | 4.424 | 2.669 | 7.228 | 5.023 | 3.951 | 2.201 | 1.338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.906 | 23.748 | 23.398 | 25.082 | 23.955 | 24.418 | 26.884 | 28.407 | 27.331 | 36.069 | 42.426 | 42.775 | 43.850 | 44.255 |
| Equity | 17.870 | 19.767 | 19.370 | 20.680 | 20.523 | 18.208 | 21.001 | 24.053 | 26.322 | 33.250 | 37.773 | 41.610 | 42.811 | 44.027 |
| Long-term debt | 3.847 | -3.721 | 3.497 | 3.474 | 3.207 | 3.992 | 2.766 | 2.610 | 386 | 1.592 | 959 | 521 | 0 | 0 |
| Short-term debt | 1.188 | -259 | 532 | 928 | 226 | 2.218 | 3.117 | 1.744 | 623 | 1.228 | 3.694 | 645 | 1.038 | 227 |
| Total debt | 5.036 | -3.980 | 4.028 | 4.402 | 3.433 | 6.210 | 5.883 | 4.354 | 1.009 | 2.820 | 4.653 | 1.166 | 1.038 | 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
HP | Audit | 1992 | — | — |
HA Audit | Audit | 1992 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Hanne Petersen Mærsk-Møller | Audit | 0 companies |
| Hanne Albrektsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |