| Revenue | DKK -20K | -23% |
| EBITDA | DKK -20K | +23% |
| Net profit | DKK -21K | +31% |
| Total assets | DKK 49K | -6% |
| Equity | DKK -140K | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -25 | -24 | -37 | -37 | -20 | -19 | -20 | -41 | -33 | -27 | -27 | -26 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -25 | -24 | -37 | -37 | -20 | -19 | -20 | -41 | -33 | -27 | -27 | -26 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -25 | -24 | -37 | -37 | -20 | -19 | -20 | -41 | -33 | -27 | -27 | -26 | -20 |
| Net financials | 149 | 142 | 23 | -58 | -29 | -1 | 0 | -0 | -0 | -340 | -20 | 11 | -4 | -1 |
| Profit before tax | 121 | 117 | -1 | -94 | -66 | -21 | -19 | -20 | -41 | -373 | -48 | -16 | -30 | -21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 121 | 117 | -1 | -94 | -66 | -21 | -19 | -20 | -41 | -373 | -48 | -16 | -30 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.408 | 1.595 | 1.538 | 604 | 540 | 519 | 516 | 495 | 462 | 92 | 45 | 59 | 52 | 49 |
| Equity | 493 | 610 | 609 | 515 | 449 | 428 | 408 | 389 | 348 | -25 | -73 | -89 | -119 | -140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 915 | 984 | 929 | 89 | 91 | 91 | 108 | 106 | 114 | 117 | 118 | 148 | 171 | 189 |
| Total debt | 915 | 984 | 929 | 89 | 91 | 91 | 108 | 106 | 114 | 117 | 118 | 148 | 171 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
SA Management | Management | 2000 | — | — |
HS Management | Management | 1997 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1992 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Andersen | Management | 0 companies |
| Helle Stilling Borch | Management | 0 companies |
| Christian Borch | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Peter Hulweg Christiansen | Board of Directors | 0 companies |
| Claus Korsgaard Knudsen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |