| Revenue | DKK -487K | -4% |
| EBITDA | DKK -1,8M | +1% |
| Net profit | DKK -1,2M | -545% |
| Total assets | DKK 17,8M | -8% |
| Equity | DKK 17,1M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 168 | 213 | -5 | -695 | -440 | -401 | -1.012 | -722 | -233 | -540 | -529 | -490 | -507 | -487 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -364 | -368 | -548 | -566 | -237 | -675 | -1.237 | -1.208 | -1.253 | -1.264 |
| EBITDA | 301 | 168 | 213 | -5 | -695 | -707 | -769 | -1.560 | -1.289 | -470 | -1.215 | -1.766 | -1.699 | -1.761 | -1.751 |
| Depreciation & amort. | 100 | 100 | 100 | 100 | -724 | 48 | -100 | -212 | -212 | -106 | -212 | -235 | -227 | -168 | -168 |
| EBIT | 202 | 68 | 113 | -105 | -1.418 | -756 | -869 | -1.772 | -1.500 | -576 | -1.427 | -2.001 | -1.926 | -1.928 | -1.919 |
| Net financials | 4.255 | 1.362 | 1.046 | 722 | -129 | 1.713 | -715 | -3.021 | -2.444 | 451 | 2.517 | -2.542 | 2.005 | 2.128 | 722 |
| Profit before tax | 4.457 | 1.430 | 1.159 | 618 | -1.548 | 958 | -1.583 | -4.793 | -3.944 | -124 | 1.090 | -4.543 | 79 | 200 | -1.197 |
| Tax | 1.212 | 348 | 446 | 285 | -59 | 507 | -30 | -333 | -166 | 171 | 347 | -225 | -36 | -64 | -23 |
| Net profit | 3.245 | 1.082 | 714 | 332 | -1.489 | 451 | -1.554 | -4.460 | -3.778 | -295 | 743 | -4.318 | 115 | 264 | -1.173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.881 | 38.056 | 38.025 | 37.744 | 36.547 | 36.301 | 34.190 | 33.468 | 28.975 | 28.052 | 25.420 | 19.794 | 19.540 | 19.351 | 17.775 |
| Equity | 36.806 | 36.772 | 37.329 | 37.154 | 35.535 | 35.755 | 33.765 | 29.105 | 24.827 | 24.032 | 24.475 | 19.657 | 19.272 | 18.936 | 17.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.048 | 1.257 | 671 | 565 | 994 | 472 | 387 | 4.363 | 1.555 | 4.020 | 945 | 137 | 268 | 415 | 662 |
| Total debt | 3.048 | 1.257 | 671 | 565 | 994 | 472 | 387 | 4.363 | 1.555 | 4.020 | 945 | 137 | 268 | 415 | 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1994 | — | — |
PE Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |