| Revenue | DKK 440K | -10% |
| EBITDA | DKK -5K | +86% |
| Net profit | DKK -10K | +69% |
| Total assets | DKK 279K | -33% |
| Equity | DKK 76K | -11% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 168 | 20 | -172 | 169 | 57 | 431 | 470 | 155 | 245 | 393 | 491 | 440 |
| Staff expenses | -0 | -6 | -1 | -0 | -34 | -242 | -131 | -412 | -160 | -258 | -400 | -525 | -445 |
| EBITDA | -85 | -89 | 19 | -172 | 136 | -185 | 300 | 58 | -4 | -13 | -7 | -33 | -5 |
| Depreciation & amort. | -9 | -9 | -9 | -6 | -5 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -93 | -98 | 10 | -178 | 130 | -189 | 296 | 54 | -8 | -13 | -7 | -33 | -5 |
| Net financials | 5 | -1 | -3 | -9 | -13 | -9 | -9 | -7 | -7 | -7 | -6 | -4 | -2 |
| Profit before tax | -88 | -99 | 8 | -187 | 117 | -198 | 287 | 47 | -15 | -20 | -13 | -37 | -7 |
| Tax | -19 | -0 | -15 | -40 | 29 | -40 | 66 | 14 | 0 | -1 | -0 | -5 | 3 |
| Net profit | -69 | -98 | 23 | -147 | 88 | -158 | 222 | 33 | -16 | -20 | -13 | -32 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 292 | 192 | 237 | 214 | 251 | 215 | 438 | 412 | 353 | 399 | 532 | 418 | 279 |
| Equity | 243 | 144 | 167 | 21 | 108 | -49 | 172 | 205 | 149 | 130 | 117 | 85 | 76 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 48 | 69 | 193 | 143 | 264 | 266 | 207 | 204 | 269 | 415 | 333 | 203 |
| Total debt | 50 | 48 | 69 | 193 | 143 | 264 | 266 | 207 | 204 | 269 | 415 | 333 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
FB | Audit | 2013 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lars Peter Gren | Chairman | 0 companies |
| Marianne Philip | Board of Directors | 0 companies |