| Revenue | DKK -39K | -67% |
| EBITDA | DKK -650K | +10% |
| Net profit | DKK -418K | -7% |
| Total assets | DKK 5,5M | -8% |
| Equity | DKK 5,1M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.081 | 2.271 | 239 | 195 | -90 | -62 | 275 | 141 | 505 | 136 | -131 | -66 | -119 | -39 |
| Staff expenses | -200 | -703 | -200 | -0 | -1 | -0 | -568 | -565 | -477 | -598 | -512 | -639 | -605 | -611 |
| EBITDA | 881 | 1.569 | 39 | 195 | -91 | -62 | -293 | -424 | 28 | -462 | -643 | -706 | -725 | -650 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 | -0 | -1 | -2 | -2 | -2 | -48 | -94 | -94 | -94 |
| EBIT | 872 | 1.569 | 39 | 195 | -91 | -62 | -294 | -426 | 26 | -464 | -691 | -800 | -819 | -745 |
| Net financials | 313 | 482 | 654 | 1.021 | -25 | 510 | 89 | 191 | 142 | 464 | -599 | 172 | 322 | 211 |
| Profit before tax | 1.185 | 2.050 | 693 | 1.216 | -116 | 448 | -205 | -235 | 168 | 1 | -1.290 | -628 | -496 | -534 |
| Tax | 280 | 515 | 191 | 203 | -23 | 103 | -34 | -43 | 26 | -1 | -295 | -129 | -106 | -116 |
| Net profit | 905 | 1.535 | 502 | 1.013 | -92 | 345 | -171 | -193 | 142 | 2 | -995 | -499 | -390 | -418 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.473 | 10.443 | 11.506 | 10.059 | 9.342 | 9.211 | 8.584 | 8.051 | 8.229 | 8.129 | 7.059 | 6.465 | 5.992 | 5.511 |
| Equity | 8.611 | 9.296 | 9.798 | 9.511 | 8.919 | 8.764 | 8.275 | 7.732 | 7.875 | 7.876 | 6.768 | 6.154 | 5.647 | 5.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 54 | 0 | 0 | 0 | 0 |
| Short-term debt | 863 | 1.147 | 1.707 | 548 | 423 | 447 | 309 | 319 | 304 | 198 | 291 | 311 | 346 | 403 |
| Total debt | 863 | 1.147 | 1.707 | 548 | 423 | 447 | 309 | 319 | 354 | 252 | 291 | 311 | 346 | 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 1993 | — | — |
ET | Audit | 1993 | — | — |
PG Management | Management | 2000 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Krieger von Lowzow | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Preben Gamst | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |