| Revenue | DKK -30K | +4% |
| EBITDA | DKK -30K | -4% |
| Net profit | DKK -876K | +46% |
| Total assets | DKK 89,3M | +6% |
| Equity | DKK 50,3M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -25 | -24 | -27 | -24 | -25 | -25 | -26 | -27 | -27 | -31 | -30 | -29 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -25 | -24 | -27 | -24 | -25 | -25 | -26 | -27 | -27 | -31 | -30 | -29 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -25 | -24 | -27 | -24 | -25 | -25 | -26 | -27 | -27 | -31 | -30 | -29 | -30 |
| Net financials | -230 | 1.620 | 1.167 | 851 | -13 | 1.129 | 2.171 | 2.040 | -610 | -1.249 | -545 | -1.137 | -1.639 | -846 |
| Profit before tax | -254 | 1.595 | 1.143 | 824 | -36 | 1.104 | 2.146 | 2.015 | -637 | -1.276 | -576 | -1.167 | -1.668 | -876 |
| Tax | -49 | -63 | -39 | 53 | -36 | -65 | -60 | -54 | -37 | -61 | -63 | -75 | -50 | -0 |
| Net profit | -205 | 1.657 | 1.182 | 772 | -0 | 1.169 | 2.206 | 2.069 | -600 | -1.215 | -513 | -1.092 | -1.618 | -876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.055 | 30.454 | 31.332 | 67.734 | 69.598 | 73.040 | 77.264 | 81.195 | 83.109 | 83.098 | 82.306 | 83.594 | 84.001 | 89.349 |
| Equity | 10.422 | 12.079 | 12.262 | 46.707 | 46.707 | 47.653 | 49.859 | 51.927 | 51.327 | 50.112 | 49.599 | 48.507 | 46.889 | 50.257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.633 | 18.374 | 19.070 | 21.027 | 22.891 | 25.387 | 27.405 | 29.268 | 31.782 | 32.986 | 32.707 | 35.087 | 37.112 | 39.091 |
| Total debt | 18.633 | 18.374 | 19.070 | 21.027 | 22.891 | 25.387 | 27.405 | 29.268 | 31.782 | 32.986 | 32.707 | 35.087 | 37.112 | 39.091 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1994 | — | — |
ET | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2010 | |
| Individual | 33.3% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |