| Revenue | DKK -44K | -146% |
| EBITDA | DKK -3,2M | -3420% |
| Net profit | DKK -3,2M | -4258% |
| Total assets | DKK 2,7M | -59% |
| Equity | DKK 60K | -98% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.423 | 8.386 | 3.645 | 1.338 | -250 | -32 | -196 | 163 | 754 | 1.430 | 199 | 219 | 96 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.650 | -4.967 | -3.343 | -1.401 | -1.699 | -1.402 | -426 | -33 | -32 | -35 | -23 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 384 | 1.516 | -2.642 | -1.114 | -1.953 | -1.924 | -4.452 | 438 | 1.018 | 520 | -290 | 219 | 96 | -3.197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -189 | -189 | -113 | -149 | -216 | -186 | -186 | -85 | -89 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 195 | 1.327 | -2.755 | -1.263 | -2.169 | -2.110 | -4.638 | 352 | 929 | 520 | -290 | 219 | 96 | -3.197 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560 | -804 | -19.920 | 2.120 | -704 | -403 | -719 | -590 | -564 | -414 | 9 | -138 | -170 | -30 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 755 | 523 | -22.674 | 857 | -2.873 | -2.513 | -5.358 | -237 | 365 | 105 | -281 | 82 | -74 | -3.227 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 160 | 442 | -5 | -0 | -0 | -0 | -0 | -306 | 80 | -96 | 322 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 595 | 81 | -22.669 | 857 | -2.873 | -2.513 | -5.358 | 69 | 285 | 201 | -603 | 82 | -74 | -3.227 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.522 | 39.639 | 21.633 | 18.046 | 15.035 | 11.018 | 16.058 | 16.158 | 16.144 | 15.429 | 6.120 | 6.071 | 6.504 | 2.680 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 35.189 | 36.081 | 13.522 | 13.379 | 11.799 | 8.686 | 3.328 | 3.397 | 3.681 | 3.882 | 3.279 | 3.361 | 3.287 | 60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.910 | 2.902 | 1.662 | 10.901 | 11.233 | 11.053 | 5.797 | 1.693 | 1.610 | 1.512 | 1.405 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.333 | 3.558 | 8.111 | 757 | 334 | 670 | 1.828 | 1.529 | 1.409 | 5.751 | 1.147 | 1.100 | 1.704 | 1.215 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.333 | 3.558 | 8.111 | 4.667 | 3.236 | 2.332 | 12.730 | 12.762 | 12.462 | 11.547 | 2.840 | 2.709 | 3.216 | 2.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kim Rooed Pedersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Marcell Hjortbøl Thirstrup | Chairman | 0 companies |
| Christian Philip Blumensaadt Brüel | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Eigil Wøhliche | Board of Directors | 0 companies |