| Revenue | DKK -51K | -10% |
| EBITDA | DKK -261K | +1% |
| Net profit | DKK 96K | -92% |
| Total assets | DKK 13,5M | -3% |
| Equity | DKK 13,5M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -69 | -108 | -84 | -76 | -57 | -74 | -59 | -1.126 | -81 | 1.000 | -76 | -57 | -51 |
| Staff expenses | -0 | -76 | -326 | -441 | -385 | -275 | -385 | -373 | -205 | -187 | -220 | -187 | -208 | -210 |
| EBITDA | 0 | -145 | -434 | -526 | -461 | -332 | -459 | -431 | -1.330 | -268 | 780 | -263 | -264 | -261 |
| Depreciation & amort. | -0 | -161 | -214 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -305 | -648 | -579 | -461 | -332 | -459 | -431 | -1.330 | -268 | 780 | -263 | -264 | -261 |
| Net financials | 1.307 | 839 | 1.194 | 1.273 | 108 | 1.310 | 216 | 942 | 241 | 2.228 | -1.386 | 755 | 1.403 | 371 |
| Profit before tax | 1.307 | 534 | 546 | 694 | -354 | 978 | -243 | 511 | -1.090 | 1.960 | -606 | 492 | 1.139 | 110 |
| Tax | 329 | 134 | 133 | 163 | -78 | 216 | -54 | 113 | -8 | 437 | -0 | -0 | -0 | 14 |
| Net profit | 978 | 400 | 412 | 531 | -276 | 762 | -190 | 398 | -1.082 | 1.524 | -606 | 492 | 1.139 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.822 | 19.497 | 19.117 | 17.951 | 16.708 | 16.300 | 15.121 | 14.949 | 13.394 | 14.808 | 13.589 | 13.262 | 13.915 | 13.517 |
| Equity | 23.471 | 18.571 | 18.983 | 17.814 | 16.538 | 16.100 | 14.911 | 14.809 | 13.228 | 14.451 | 13.545 | 13.237 | 13.876 | 13.472 |
| Long-term debt | 165 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 323 | 0 | 0 | 0 | 0 |
| Short-term debt | 185 | 900 | 112 | 103 | 184 | 200 | 211 | 140 | 166 | 34 | 44 | 25 | 39 | 45 |
| Total debt | 351 | 900 | 112 | 126 | 184 | 200 | 211 | 140 | 166 | 357 | 44 | 25 | 39 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
| Audit | 2001 | — | — | |
PE Management | Management | 1996 | — | — |
FL Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| DL Revisions- & Konsulentfirma Statsautoriserede Revisorer | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Finn Leerbeck | Management | 0 companies |