| Revenue | DKK -387K | +15% |
| EBITDA | DKK -1M | -6% |
| Net profit | DKK 917K | -61% |
| Total assets | DKK 31,8M | -4% |
| Equity | DKK 31,2M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -237 | -399 | 86 | 35 | 189 | 108 | 86 | 0 | -361 | -390 | -349 | -342 | -337 | -387 |
| Staff expenses | -26 | -924 | -890 | -1.173 | -1.639 | -1.634 | -1.610 | -1.604 | -1.615 | -1.625 | -673 | -628 | -625 | -630 |
| EBITDA | -263 | -1.422 | -1.133 | -1.582 | -1.845 | -2.058 | -1.980 | -1.951 | -1.976 | -2.014 | -1.022 | -970 | -962 | -1.017 |
| Depreciation & amort. | 4 | 5 | -5 | -29 | -27 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -267 | -1.428 | -1.139 | -1.611 | -1.871 | -2.087 | -1.980 | -1.951 | -1.976 | -2.014 | -1.022 | -970 | -962 | -1.017 |
| Net financials | 3.492 | 4.323 | 5.465 | 4.293 | 2.761 | 1.384 | 782 | 3.478 | 1.213 | 3.492 | -3.819 | 6.923 | 3.285 | 1.934 |
| Profit before tax | 2.116 | 2.895 | 4.326 | 2.682 | 890 | -703 | -1.198 | 1.528 | -763 | 1.477 | -4.841 | 5.952 | 2.323 | 917 |
| Tax | 516 | 543 | 1.049 | 534 | 212 | -214 | -1.048 | -53 | -36 | 0 | 300 | -0 | -1 | -0 |
| Net profit | 1.599 | 2.352 | 3.277 | 2.148 | 671 | -488 | -150 | 1.581 | -726 | 1.477 | -5.141 | 5.953 | 2.324 | 917 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.370 | 50.773 | 51.972 | 50.619 | 47.404 | 44.969 | 42.709 | 42.288 | 40.400 | 41.361 | 32.283 | 33.628 | 32.986 | 31.759 |
| Equity | 49.803 | 50.005 | 50.282 | 50.430 | 47.101 | 44.613 | 42.463 | 42.043 | 40.017 | 39.744 | 31.854 | 33.306 | 32.770 | 31.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 544 | 768 | 1.690 | 189 | 303 | 356 | 246 | 245 | 383 | 1.616 | 430 | 322 | 216 | 571 |
| Total debt | 544 | 768 | 1.690 | 189 | 303 | 356 | 246 | 245 | 383 | 1.616 | 430 | 322 | 216 | 571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 1994 | — | — |
TS Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Borcher | Management | 0 companies |
| Tonny Skov Pedersen | Audit | 0 companies |
| Lise Eyrich Høgh | Board of Directors | 0 companies |
| Gerald Søren Kenner | Board of Directors | 0 companies |
| Jørgen Madsen | Board of Directors | 0 companies |