| Revenue | DKK -80K | +44% |
| EBITDA | DKK -200K | -14% |
| Net profit | DKK 370K | +114% |
| Total assets | DKK 14,5M | +1% |
| Equity | DKK 13,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -7 | 137.231 | -8 | -13 | -71 | -45 | -220 | -39 | -33 | -34 | -55 | -80 |
| Staff expenses | -0 | -0 | -13.176 | -0 | -0 | -0 | -120 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBITDA | -8 | -7 | 2.006 | -8 | -13 | -2.071 | 198 | -340 | -309 | -153 | -154 | -175 | -200 |
| Depreciation & amort. | -0 | -0 | -822 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -7 | 1.184 | -8 | -13 | -2.071 | 198 | -340 | -309 | -153 | -154 | -175 | -200 |
| Net financials | 163 | 10 | -344 | 1.581 | 3.441 | 299 | -655 | 2.095 | 1.057 | 3.282 | -1.002 | -5.714 | 688 |
| Profit before tax | 155 | 4 | 840 | 1.573 | 3.427 | -1.771 | -457 | 1.755 | 748 | 3.128 | -1.156 | -2.289 | 488 |
| Tax | -43 | -45 | 211 | -29 | 31 | 49 | -180 | 429 | 198 | 694 | -254 | 292 | 118 |
| Net profit | 197 | 49 | 629 | 1.602 | 3.396 | -1.820 | -277 | 1.326 | 551 | 2.434 | -902 | -2.581 | 370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.728 | 18.215 | 25.389 | 17.372 | 17.635 | 15.456 | 14.777 | 14.535 | 15.314 | 18.165 | 17.044 | 14.399 | 14.497 |
| Equity | 11.482 | 11.031 | 11.375 | 12.678 | 15.573 | 13.253 | 12.924 | 14.196 | 14.691 | 17.069 | 16.110 | 13.470 | 13.779 |
| Long-term debt | 0 | 0 | 2.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.245 | 7.184 | 10.329 | 4.695 | 2.061 | 203 | 1.853 | 339 | 623 | 1.096 | 934 | 929 | 718 |
| Total debt | 6.245 | 7.184 | 13.235 | 4.695 | 2.061 | 203 | 1.853 | 339 | 623 | 1.096 | 934 | 929 | 718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
PA Management | Management | 1995 | — | — |
PE Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Chairman | 1993 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Agersted | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peter Petersen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Carsten Nielsen | Board of Directors | 0 companies |
| Anne Nielsen | Board of Directors | 0 companies |
| Lars Herold Stumpe | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |