| Revenue | DKK 1,1M | +11% |
| EBITDA | DKK 227K | -47% |
| Net profit | DKK 148K | -70% |
| Total assets | DKK 2,1M | -42% |
| Equity | DKK 850K | +21% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -446 | 329 | 476 | 359 | 562 | 493 | 818 | -343 | 680 | 2.567 | 129 | 1.003 | 1.116 |
| Staff expenses | -326 | -252 | -103 | -189 | -412 | -390 | -406 | -347 | -419 | -760 | -1.409 | -573 | -889 |
| EBITDA | -12 | 77 | 372 | 171 | 150 | 103 | 413 | -690 | 260 | 1.807 | -1.280 | 431 | 227 |
| Depreciation & amort. | -54 | -23 | -11 | -28 | -58 | -66 | -61 | -30 | -31 | -6 | -7 | -0 | -0 |
| EBIT | -66 | 53 | 362 | 143 | 91 | 38 | 351 | -720 | 229 | 1.801 | -1.287 | 431 | 227 |
| Net financials | 0 | 0 | -23 | -5 | -5 | -3 | -3 | -23 | -10 | -47 | -19 | -36 | -26 |
| Profit before tax | -53 | 40 | 339 | 138 | 86 | 35 | 349 | -743 | 219 | 1.754 | -1.305 | 394 | 201 |
| Tax | -126 | 42 | 66 | 42 | 12 | 0 | 61 | -144 | 49 | 389 | -113 | -95 | 53 |
| Net profit | 73 | -2 | 273 | 96 | 74 | 35 | 288 | -600 | 170 | 1.365 | -1.192 | 487 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 610 | 357 | 886 | 1.131 | 1.993 | 2.074 | 1.517 | 1.063 | 953 | 4.456 | 2.839 | 3.687 | 2.144 |
| Equity | 130 | 128 | 401 | 497 | 470 | 505 | 793 | 193 | 363 | 1.728 | 213 | 702 | 850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -479 | 229 | 486 | 634 | 1.523 | 1.569 | 724 | 869 | 590 | 2.729 | 2.626 | 2.985 | 1.293 |
| Total debt | -479 | 229 | 486 | 634 | 1.523 | 1.569 | 724 | 869 | 590 | 2.729 | 2.626 | 2.985 | 1.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
IM Management | Management | 1993 | — | — |
LT Management | Management | 2000 | — | — |
PT Management | Management | 2003 | — | — |
PS Management | Management | 2010 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ingvart Marius Therkildsen | Management | 0 companies |
| Lars Therkildsen | Management | 0 companies |
| Peter Therkildsen | Management | 0 companies |
| Peter Strandgaard Rosenø | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |