| Revenue | DKK -68K | -36% |
| EBITDA | DKK -153K | +20% |
| Net profit | DKK 243K | -60% |
| Total assets | DKK 6,9M | -3% |
| Equity | DKK 5,9M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -40 | -70 | -44 | -75 | -121 | -145 | -135 | -145 | -76 | -64 | -77 | -105 | -68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -38 | -38 | -133 | -104 | -106 | -86 | -85 |
| EBITDA | -44 | -40 | -70 | -44 | -75 | -121 | -181 | -173 | -184 | -209 | -168 | -184 | -191 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -22 | -22 | -22 | -56 | -47 | -47 | -47 | -47 | -31 |
| EBIT | -44 | -40 | -70 | -44 | -80 | -143 | -203 | -195 | -240 | -256 | -215 | -231 | -238 | -184 |
| Net financials | 375 | 742 | 649 | 1.034 | -73 | 511 | -322 | 878 | 924 | 1.066 | -1.358 | 1.145 | 915 | 485 |
| Profit before tax | 332 | 702 | 580 | 990 | -153 | 369 | -526 | 682 | 684 | 810 | -1.573 | 914 | 677 | 300 |
| Tax | -13 | -63 | 28 | 170 | -21 | -4 | -43 | -2 | 180 | 182 | -1 | -12 | 73 | 57 |
| Net profit | 344 | 765 | 551 | 820 | -132 | 373 | -482 | 684 | 504 | 628 | -1.572 | 926 | 604 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.937 | 4.607 | 5.249 | 6.297 | 5.805 | 6.651 | 6.202 | 6.076 | 7.467 | 8.146 | 6.192 | 6.810 | 7.115 | 6.903 |
| Equity | 2.173 | 2.868 | 3.419 | 4.239 | 4.007 | 4.380 | 3.898 | 4.582 | 5.045 | 5.672 | 4.093 | 5.019 | 5.623 | 5.866 |
| Long-term debt | 1.690 | 1.690 | 1.686 | 1.690 | 1.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 50 | 90 | 289 | 113 | 2.267 | 2.304 | 1.489 | 2.412 | 2.462 | 2.087 | 1.791 | 1.488 | 1.036 |
| Total debt | 1.765 | 1.740 | 1.830 | 2.058 | 1.797 | 2.267 | 2.304 | 1.489 | 2.412 | 2.462 | 2.087 | 1.791 | 1.488 | 1.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1992 | — | — |
BF | Audit | 1992 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Britta Fugmann Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |