| Revenue | DKK -60K | -5% |
| EBITDA | DKK -60K | +78% |
| Net profit | DKK -47K | -102% |
| Total assets | DKK 46,3M | -1% |
| Equity | DKK 46,3M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -19 | -24 | -19 | -26 | -21 | -33 | -46 | -101 | -150 | -64 | -60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -16 | -20 | -19 | -24 | -19 | -26 | -21 | -33 | -46 | -101 | -150 | -279 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -16 | -20 | -19 | -24 | -19 | -26 | -21 | -33 | -46 | -101 | -150 | -279 | -60 |
| Net financials | 2.263 | 2.799 | 3.086 | 5.356 | 1.225 | 4.401 | 2.759 | 2.885 | 4.091 | 8.173 | -1.344 | 5.700 | 3.155 | -195 |
| Profit before tax | 2.248 | 2.783 | 3.065 | 5.337 | 1.200 | 4.381 | 2.733 | 2.863 | 4.058 | 8.127 | -1.445 | 5.550 | 2.876 | -255 |
| Tax | 47 | 213 | 386 | 341 | -247 | 504 | -133 | 124 | 84 | 1.663 | -0 | 413 | 407 | -208 |
| Net profit | 2.200 | 2.570 | 2.679 | 4.996 | 1.448 | 3.878 | 2.866 | 2.740 | 3.973 | 6.464 | -1.445 | 5.137 | 2.469 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.815 | 24.929 | 26.903 | 29.643 | 30.012 | 33.380 | 33.242 | 36.093 | 36.800 | 43.987 | 40.820 | 44.525 | 46.865 | 46.324 |
| Equity | 22.558 | 24.728 | 26.607 | 29.553 | 30.000 | 33.278 | 32.694 | 35.434 | 35.907 | 42.371 | 39.826 | 44.464 | 46.432 | 46.263 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 257 | 202 | 296 | 90 | 12 | 102 | 548 | 659 | 893 | 1.616 | 994 | 61 | 433 | 61 |
| Total debt | 257 | 202 | 296 | 90 | 12 | 102 | 548 | 659 | 893 | 1.616 | 994 | 61 | 433 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1994 | — | — |
PE Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |