| Revenue | DKK -138K | +12% |
| EBITDA | DKK -838K | -2% |
| Net profit | DKK 824K | -22% |
| Total assets | DKK 22M | +1% |
| Equity | DKK 21,9M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 406 | 1.371 | 743 | 533 | 1.054 | 830 | 664 | 774 | 547 | 584 | 539 | 926 | -123 | -138 |
| Staff expenses | -0 | -52 | -40 | -181 | -667 | -665 | -666 | -713 | -700 | -700 | -700 | -700 | -700 | -700 |
| EBITDA | 406 | 1.319 | 703 | 352 | 387 | 165 | -2 | 61 | -153 | -116 | -162 | 226 | -823 | -838 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 406 | 1.319 | 703 | 352 | 387 | 165 | -2 | 61 | -153 | -116 | -162 | 226 | -823 | -838 |
| Net financials | 211 | 277 | 1.259 | 863 | 737 | 946 | 628 | 1.037 | 1.377 | 1.443 | 792 | 1.436 | 2.058 | 1.855 |
| Profit before tax | 617 | 1.596 | 1.962 | 1.216 | 1.124 | 1.110 | 626 | 1.098 | 1.224 | 1.326 | 631 | 1.662 | 1.235 | 1.016 |
| Tax | 51 | 176 | 256 | 100 | 237 | 92 | 78 | 111 | 122 | 132 | 28 | 342 | 176 | 192 |
| Net profit | 566 | 1.420 | 1.705 | 1.116 | 887 | 1.018 | 548 | 987 | 1.101 | 1.194 | 603 | 1.320 | 1.059 | 824 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.844 | 14.168 | 15.873 | 19.631 | 19.916 | 17.822 | 18.093 | 18.697 | 19.367 | 19.776 | 20.050 | 21.215 | 21.766 | 22.050 |
| Equity | 12.798 | 14.121 | 15.527 | 16.543 | 17.230 | 17.698 | 17.990 | 18.503 | 18.604 | 19.298 | 19.602 | 20.621 | 21.381 | 21.905 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46 | 46 | 346 | 3.088 | 2.686 | 124 | 103 | 194 | 763 | 478 | 449 | 594 | 386 | 145 |
| Total debt | 46 | 46 | 346 | 3.088 | 2.686 | 124 | 103 | 194 | 763 | 478 | 449 | 594 | 386 | 145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Martin Svane Beck | Board of Directors | 0 companies |
| Connie Cecilie Beck | Board of Directors | 0 companies |
| Marianne Beck | Board of Directors | 0 companies |