| Revenue | DKK 51K | -158% |
| EBITDA | DKK 51K | +158% |
| Net profit | DKK 1K | +101% |
| Total assets | DKK 432K | -24% |
| Equity | DKK 62K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -67 | -131 | 174 | 227 | -3 | -164 | -210 | -199 | 231 | 211 | -88 | 51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -0 | -0 | -120 | -0 | -0 |
| EBITDA | 21 | -67 | -131 | 174 | 227 | -3 | -203 | -227 | -199 | 231 | 91 | -88 | 51 |
| Depreciation & amort. | -16 | -10 | -9 | -0 | -4 | -5 | -0 | -2 | -32 | -52 | -30 | -30 | -30 |
| EBIT | 5 | -76 | -140 | 174 | 223 | -8 | -203 | -229 | -230 | 179 | 61 | -118 | 21 |
| Net financials | -125 | -117 | -104 | -116 | -116 | -113 | -126 | -131 | -137 | 3.017 | -14 | -17 | -15 |
| Profit before tax | 116 | -194 | -244 | 58 | 107 | -121 | -330 | -360 | -367 | 3.197 | 47 | -135 | 6 |
| Tax | 29 | 13 | -51 | 498 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -3 | 5 |
| Net profit | 87 | -207 | -193 | -441 | 107 | -121 | -330 | -360 | -367 | 3.197 | 51 | -132 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.199 | 1.153 | 1.088 | 775 | 1.068 | 1.022 | 207 | 155 | 441 | 516 | 933 | 572 | 432 |
| Equity | 1.668 | -1.875 | -2.068 | -2.509 | -2.402 | -2.523 | -2.853 | -3.213 | -3.580 | 141 | 192 | 61 | 62 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.867 | 3.027 | 3.156 | 3.284 | 3.470 | 3.545 | 3.059 | 3.368 | 4.021 | 375 | 741 | 511 | 370 |
| Total debt | -2.867 | 3.027 | 3.156 | 3.284 | 3.470 | 3.545 | 3.059 | 3.368 | 4.021 | 375 | 741 | 511 | 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |