| Revenue | DKK -597K | +92% |
| EBITDA | DKK -597K | -92% |
| Net profit | DKK 24,4M | +6% |
| Total assets | DKK 309,2M | +12% |
| Equity | DKK 284,2M | +13% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 7 | 471 | 1.278 | 2.414 | 105 | 19 | -57 | -38 | -79 | -92 | -143 | -212 | -312 | -597 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 7 | 14.861 | 7.454 | 2.495 | 105 | 19 | -57 | -1.080 | -1.532 | 9.380 | -143 | -212 | -312 | -597 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 6 | 14.861 | 7.454 | 2.495 | 105 | 19 | -57 | -1.080 | -1.532 | 9.380 | -143 | -212 | -312 | -597 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 4.855 | 2.380 | 21.783 | 2.145 | 18.815 | 18.684 | 13.797 | 36.619 | 1.424 | 12.619 | 17.946 | 23.555 | 23.743 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 9 | 19.717 | 9.834 | 24.278 | 2.261 | 18.834 | 18.627 | 12.718 | 35.087 | 10.804 | 12.476 | 17.734 | 23.244 | 23.145 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -168 | -0 | -670 | -0 | -8 | -0 | -0 | -5.377 | 303 | -335 | -637 | 117 | -1.276 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2 | 19.885 | 9.834 | 24.948 | 2.261 | 18.842 | 18.627 | 12.718 | 40.464 | 10.501 | 12.811 | 18.371 | 23.127 | 24.421 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 | 229.505 | 253.069 | 271.605 | 276.475 | 287.545 | 292.289 | 280.992 | 312.137 | 268.540 | 288.459 | 304.343 | 275.212 | 309.241 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 24 | 43.630 | 59.314 | 84.140 | 93.054 | 113.703 | 137.124 | 148.069 | 190.910 | 209.042 | 221.933 | 239.779 | 251.461 | 284.170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 1.339 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 185.875 | 193.755 | 187.465 | 183.421 | 173.842 | 155.165 | 132.922 | 121.227 | 59.480 | 66.526 | 63.225 | 21.661 | 21.139 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 185.875 | 193.755 | 187.465 | 183.421 | 173.842 | 155.165 | 132.922 | 121.227 | 59.498 | 66.526 | 64.563 | 21.661 | 21.139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Tabitha Enevold Bundgaard | Board of Directors | 0 companies |
| Hans Jørgen Kaptain | Chairman | 0 companies |