| Revenue | DKK 44K | -63% |
| EBITDA | DKK -38K | +16% |
| Net profit | DKK -23K | +21% |
| Total assets | DKK 240K | +2% |
| Equity | DKK 159K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 409 | 288 | 198 | 273 | 525 | 596 | 511 | 513 | 349 | 335 | 95 | 120 | 44 |
| Staff expenses | -423 | -277 | -170 | -244 | -539 | -507 | -518 | -579 | -299 | -360 | -301 | -164 | -82 |
| EBITDA | -15 | 12 | 28 | 29 | -14 | 90 | -7 | -66 | 50 | -24 | -205 | -45 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -22 | -0 | -0 | -0 | -0 |
| EBIT | -15 | 12 | 28 | 29 | -14 | 90 | -7 | -96 | 27 | -24 | -205 | -45 | -38 |
| Net financials | -129 | 8 | 30 | 128 | 148 | 151 | -119 | 62 | 19 | 16 | -18 | 16 | 15 |
| Profit before tax | -144 | 20 | 58 | 156 | 133 | 240 | -126 | -34 | 46 | -8 | -223 | -28 | -23 |
| Tax | -0 | 12 | 15 | 19 | 7 | 26 | -1 | -14 | 13 | -2 | 46 | -0 | -0 |
| Net profit | -143 | 8 | 44 | 137 | 127 | 214 | -125 | -20 | 32 | -6 | -268 | -28 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 516 | 521 | 557 | 881 | 850 | 945 | 656 | 726 | 612 | 578 | 287 | 235 | 240 |
| Equity | 429 | 437 | 480 | 567 | 593 | 703 | 473 | 452 | 485 | 478 | 210 | 182 | 159 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87 | 85 | 77 | 314 | 257 | 242 | 183 | 274 | 128 | 100 | 77 | 54 | 81 |
| Total debt | 87 | 85 | 77 | 314 | 257 | 242 | 183 | 274 | 128 | 100 | 77 | 54 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1995 | — | — | |
ET | Audit | 1995 | — | — |
EJ Management | Management | 1995 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfa. Brandt & Sigsten Pedersen, Statsaut.revisorer | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Johannes Vive | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Marianne Vive | Board of Directors | 0 companies |