| Revenue | DKK 276K | +9% |
| EBITDA | DKK 167K | +31% |
| Net profit | DKK 173K | +31% |
| Total assets | DKK 1,5M | +13% |
| Equity | DKK 1,4M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 599 | 373 | 193 | 243 | 299 | 310 | 289 | 325 | 400 | 420 | 257 | 253 | 276 |
| Staff expenses | -242 | -287 | -310 | -154 | -125 | -236 | -163 | -135 | -96 | -119 | -84 | -100 | -125 | -109 |
| EBITDA | -23 | -337 | -206 | -33 | -17 | -55 | 39 | -67 | 138 | 209 | 395 | 157 | 128 | 167 |
| Depreciation & amort. | -0 | -274 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -611 | -206 | -33 | -17 | -55 | 39 | -67 | 138 | 209 | 395 | 157 | 128 | 167 |
| Net financials | 205 | 28 | 47 | 307 | 522 | 1 | 1 | 8 | -19 | -920 | 152 | -598 | 15 | 15 |
| Profit before tax | 182 | -583 | -160 | 273 | 505 | -54 | 40 | -59 | 119 | -711 | 547 | -441 | 143 | 182 |
| Tax | 3 | -36 | -10 | -1 | 8 | 6 | 18 | -3 | 6 | 10 | 25 | 8 | 10 | 9 |
| Net profit | 180 | -547 | -150 | 274 | 498 | -60 | 22 | -56 | 113 | -720 | 522 | -449 | 133 | 173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.065 | 2.514 | 1.380 | 1.645 | 2.119 | 2.040 | 2.058 | 1.969 | 2.060 | 1.221 | 1.678 | 1.163 | 1.302 | 1.476 |
| Equity | 1.786 | 1.239 | 968 | 1.242 | 1.742 | 1.682 | 1.704 | 1.648 | 1.761 | 1.041 | 1.562 | 1.114 | 1.246 | 1.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 |
| Short-term debt | 279 | 1.275 | 412 | 403 | 377 | 358 | 354 | 321 | 298 | 180 | 116 | 36 | 42 | 43 |
| Total debt | 279 | 1.275 | 412 | 403 | 377 | 358 | 354 | 321 | 298 | 180 | 116 | 50 | 55 | 57 |
| 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% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |