| Revenue | DKK 0 | — |
| EBITDA | DKK -379K | -19% |
| Net profit | DKK -2,1M | -214% |
| Total assets | DKK 12,5M | -19% |
| Equity | DKK 10,3M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -90 | -138 | -160 | -124 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -0 | -0 | -0 | -0 |
| EBITDA | -90 | -138 | -160 | -124 | -158 | -156 | -179 | -241 | -206 | -233 | -270 | -243 | -319 | -379 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -43 | -20 | -40 | -40 | -60 | -40 | -40 | -40 | -40 | -0 |
| EBIT | -90 | -138 | -160 | -124 | -201 | -176 | -219 | -281 | -266 | -273 | -310 | -283 | -359 | -379 |
| Net financials | -66 | 460 | 3.476 | 193 | 183 | 1.914 | -749 | 1.117 | 798 | 6.545 | 1.867 | 2.495 | 2.683 | -2.366 |
| Profit before tax | -156 | 322 | 3.315 | 69 | -19 | 1.738 | -968 | 836 | 532 | 6.272 | 1.558 | 2.212 | 2.324 | -2.745 |
| Tax | -1 | -0 | 477 | 47 | -326 | 318 | -418 | 143 | 57 | 1.328 | 252 | 310 | 454 | -614 |
| Net profit | -155 | 322 | 2.838 | 23 | 308 | 1.419 | -549 | 693 | 475 | 4.944 | 1.306 | 1.902 | 1.870 | -2.132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.838 | 5.031 | 7.601 | 7.446 | 7.495 | 8.998 | 7.843 | 8.130 | 8.178 | 14.093 | 13.421 | 13.890 | 15.401 | 12.506 |
| Equity | 4.220 | 4.359 | 6.897 | 6.619 | 6.627 | 7.746 | 6.897 | 7.090 | 7.065 | 11.709 | 11.814 | 12.582 | 13.451 | 10.319 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 617 | 673 | 704 | 827 | 868 | 1.251 | 946 | 1.041 | 1.113 | 2.378 | 1.605 | 1.308 | 1.950 | 2.187 |
| Total debt | 617 | 673 | 704 | 827 | 868 | 1.251 | 946 | 1.041 | 1.113 | 2.378 | 1.605 | 1.308 | 1.950 | 2.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
SC Audit | Audit | 2011 | — | — |
JV Management | Management | 2006 | — | — |
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 |
| Søren Cortsen | Audit | 0 companies |
| Janne Vibeke Echmann Christensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |