| Revenue | DKK -176K | +41% |
| EBITDA | DKK -176K | -41% |
| Net profit | DKK -589K | -678% |
| Total assets | DKK 17M | -9% |
| Equity | DKK 3,8M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.202 | -2.075 | -31 | — | -410 | -270 | -138 | -190 | -271 | -614 | -167 | -125 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.202 | -2.075 | -31 | -241 | -410 | -270 | -138 | -190 | -271 | -614 | -167 | -125 | -176 |
| Depreciation & amort. | -0 | -0 | -0 | -30 | -40 | -40 | -49 | -19 | -9 | -9 | -9 | -0 | -0 |
| EBIT | 1.202 | -2.075 | -31 | -271 | -450 | -310 | -187 | -209 | -280 | -623 | -176 | -125 | -176 |
| Net financials | 251 | 4.350 | 1.154 | 1.874 | -3.248 | 5.592 | -286 | 2.356 | 154 | 641 | -2.149 | 21 | -489 |
| Profit before tax | 1.454 | 2.275 | 1.123 | 1.603 | -3.699 | 5.282 | -473 | 2.147 | -126 | 17 | -2.325 | -104 | -665 |
| Tax | -26 | -27 | -0 | -0 | -0 | -26 | 81 | -0 | -99 | -17 | -0 | -29 | -76 |
| Net profit | 1.479 | 2.301 | 1.123 | 1.603 | -3.699 | 5.308 | -553 | 2.147 | -27 | 35 | -2.325 | -76 | -589 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.473 | 33.650 | 34.324 | 36.854 | 27.690 | 31.289 | 25.859 | 29.664 | 27.517 | 24.253 | 17.910 | 18.603 | 16.966 |
| Equity | 24.488 | 24.290 | 25.412 | 22.515 | 16.316 | 18.625 | 14.071 | 14.218 | 11.691 | 9.726 | 4.901 | 4.425 | 3.837 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.985 | 9.361 | 8.911 | 14.339 | 11.374 | 12.664 | 11.788 | 15.445 | 15.826 | 14.528 | 13.009 | 14.178 | 13.129 |
| Total debt | 6.985 | 9.361 | 8.911 | 14.339 | 11.374 | 12.664 | 11.788 | 15.445 | 15.826 | 14.528 | 13.009 | 14.178 | 13.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Gunvor Doris Høst | Board of Directors | 0 companies |
| Christopher Hannibal Høst | Board of Directors | 0 companies |
| Klaus Brunander | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |