| Revenue | DKK -10K | -11% |
| EBITDA | DKK 6K | +25% |
| Net profit | DKK -79K | -161% |
| Total assets | DKK 2,7M | -13% |
| Equity | DKK 1,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | 27 | 9 | 28 | -29 | -17 | 86 | 76 | 17 | 44 | 0 | 0 | -11 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | 20 | -7 | 21 | -38 | -24 | 79 | 69 | 10 | 376 | 8 | 59 | 5 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | 20 | -7 | 21 | -38 | -24 | 79 | 69 | 10 | 376 | 8 | 59 | 5 | 6 |
| Net financials | -13 | -14 | -27 | -17 | -3 | -3 | -3 | -3 | -157 | -7 | 5 | 14 | 126 | -72 |
| Profit before tax | -44 | 261 | -33 | 4 | -41 | -27 | 76 | 66 | -147 | 369 | 13 | 73 | 131 | -66 |
| Tax | 3 | -5 | -0 | -0 | -0 | -0 | 5 | 10 | -0 | 47 | 3 | 37 | 2 | 13 |
| Net profit | -47 | 266 | -33 | 4 | -41 | -27 | 71 | 56 | -147 | 322 | 10 | 36 | 128 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.986 | 1.411 | 1.413 | 1.369 | 1.938 | 1.912 | 2.186 | 2.203 | 2.449 | 3.786 | 3.026 | 3.441 | 3.094 | 2.683 |
| Equity | 653 | 919 | 886 | 890 | 848 | 822 | 893 | 949 | 802 | 1.124 | 1.134 | 1.170 | 1.298 | 1.219 |
| Long-term debt | 1.202 | 484 | 520 | 469 | 1.080 | 1.081 | 1.278 | 1.229 | 1.623 | 2.589 | 1.836 | 2.164 | 1.731 | 1.452 |
| Short-term debt | 131 | 7 | 7 | 10 | 10 | 10 | 15 | 25 | 25 | 73 | 57 | 108 | 65 | 11 |
| Total debt | 1.333 | 491 | 527 | 479 | 1.090 | 1.091 | 1.293 | 1.254 | 1.648 | 2.662 | 1.892 | 2.271 | 1.796 | 1.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Audit | Audit | 1996 | — | — |
ET | Audit | 1996 | — | — |
EU Management | Management | 1996 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Aime Perret-Gentil | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Ulrik Møller | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |