| Revenue | DKK 0 | — |
| EBITDA | DKK -2K | +50% |
| Net profit | DKK 13K | -7% |
| Total assets | DKK 354K | +3% |
| Equity | DKK 348K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -2 | -2 | -4 | -2 | -2 | 0 | -2 | -2 | -2 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 5 | -24 | 20 | -2 | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 5 | -24 | 20 | -2 | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -2 |
| Net financials | 29 | 37 | 10 | -18 | 10 | 10 | 11 | 11 | 12 | 11 | 12 | 23 | 22 | 19 |
| Profit before tax | 29 | 33 | -14 | 2 | 8 | 6 | 9 | 9 | 10 | 9 | 10 | 21 | 18 | 17 |
| Tax | 4 | 8 | -0 | 1 | 3 | -3 | 2 | 2 | 2 | 2 | 2 | 5 | 4 | 4 |
| Net profit | 25 | 24 | -14 | 1 | 5 | 10 | 7 | 7 | 8 | 7 | 8 | 16 | 14 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 223 | 277 | 277 | 254 | 261 | 269 | 275 | 282 | 290 | 297 | 307 | 326 | 343 | 354 |
| Equity | 219 | 267 | 253 | 254 | 259 | 269 | 275 | 282 | 290 | 297 | 305 | 321 | 335 | 348 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 10 | 24 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 8 | 6 |
| Total debt | 4 | 10 | 24 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 8 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | Audit | 1996 | — | — |
US Management | Management | 1996 | — | — |
MK Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 1903 | |
| Individual | 20.0% | 20.0% | 1903 | |
| Individual | 20.0% | 20.0% | 1903 | |
| Individual | 20.0% | 20.0% | 1903 | |
| Individual | 10.0% | 10.0% | 1903 | |
| Individual | 10.0% | 10.0% | 1903 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Michael Kaa Andersen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |