| Revenue | DKK -33K | +1% |
| EBITDA | DKK -134K | +0% |
| Net profit | DKK 595K | +1821% |
| Total assets | DKK 7,1M | -3% |
| Equity | DKK 7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -152 | -123 | -113 | -123 | -122 | -119 | -58 | -64 | -138 | -49 | -45 | -58 | -33 | -33 |
| Staff expenses | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -0 | -0 | -126 | -101 | -101 | -101 | -101 |
| EBITDA | -212 | -183 | -173 | -183 | -182 | -179 | -118 | -64 | -138 | -175 | -146 | -159 | -133 | -134 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -212 | -183 | -173 | -183 | -182 | -179 | -118 | -64 | -138 | -175 | -146 | -159 | -133 | -134 |
| Net financials | 2.213 | 556 | 1.489 | 1.234 | 1.108 | 254 | 188 | 1.550 | -1.085 | 1.868 | -24 | -1.898 | 159 | 823 |
| Profit before tax | 2.000 | 373 | 1.317 | 1.051 | 927 | 76 | 70 | 1.487 | -1.223 | 1.694 | -169 | -2.056 | 25 | 689 |
| Tax | 501 | 92 | 323 | 247 | 203 | 18 | -4 | 293 | 7 | 31 | 0 | 6 | 60 | 94 |
| Net profit | 1.499 | 281 | 994 | 804 | 723 | 58 | 73 | 1.194 | -1.230 | 1.663 | -169 | -2.063 | -35 | 595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.476 | 20.986 | 19.000 | 17.726 | 16.812 | 14.592 | 13.919 | 12.898 | 11.279 | 12.473 | 11.321 | 7.639 | 7.260 | 7.068 |
| Equity | 22.977 | 20.257 | 18.751 | 17.555 | 16.429 | 14.487 | 13.560 | 12.093 | 10.807 | 12.414 | 11.124 | 7.577 | 7.042 | 6.982 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 499 | 729 | 249 | 170 | 384 | 105 | 359 | 805 | 472 | 59 | 196 | 63 | 218 | 86 |
| Total debt | 499 | 729 | 249 | 170 | 384 | 105 | 359 | 805 | 472 | 59 | 196 | 63 | 218 | 86 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
SL Management | Management | 1996 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1996 | — | — | |
IK | Chairman | 1996 | — | — |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Sven Lünell | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Nicolai Rosenbjerg Hansen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Loulou Rosamunde Benedickte Toft | Board of Directors | 0 companies |
| Tina Vang Lünell | Board of Directors | 0 companies |
| Ib Kunøe | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |