| Revenue | DKK -110K | -30% |
| EBITDA | DKK -110K | +30% |
| Net profit | DKK 4,2M | +44% |
| Total assets | DKK 37,4M | -1% |
| Equity | DKK 36,7M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.800 | 3.963 | 2.913 | 4.549 | 970 | -79 | -79 | -71 | -52 | -99 | -82 | -157 | -110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.800 | 3.963 | 2.913 | 4.549 | 970 | -79 | -79 | -71 | -52 | -99 | -82 | -157 | -110 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.800 | 3.963 | 2.913 | 4.549 | 970 | -79 | -79 | -71 | -52 | -99 | -82 | -157 | -110 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 4.226 | -2.194 | 7.664 | 5.613 | 7.830 | -4.461 | 4.136 | 5.336 |
| Profit before tax | 2.800 | 3.963 | 2.913 | 4.549 | 970 | 4.147 | -2.274 | 7.593 | 5.561 | 7.731 | -4.543 | 3.979 | 5.227 |
| Tax | 716 | 1.011 | 724 | 1.078 | 195 | 869 | -7 | 1.114 | 1.135 | 1.581 | -1.131 | 1.095 | 1.062 |
| Net profit | 2.084 | 2.952 | 2.189 | 3.471 | 775 | 3.278 | -2.267 | 6.480 | 4.426 | 6.150 | -3.412 | 2.884 | 4.164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.119 | 26.641 | 29.864 | 32.463 | 32.465 | 35.684 | 34.295 | 40.237 | 45.759 | 47.495 | 43.474 | 37.951 | 37.394 |
| Equity | 14.101 | 17.053 | 19.243 | 22.714 | 23.489 | 26.767 | 24.500 | 30.979 | 35.405 | 38.055 | 34.643 | 37.527 | 36.691 |
| Long-term debt | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.665 | 8.797 | 0 | 0 |
| Short-term debt | 353 | 922 | 1.956 | 1.084 | 311 | 252 | 1.130 | 592 | 1.689 | 775 | 34 | 425 | 703 |
| Total debt | 9.018 | 9.588 | 10.621 | 9.750 | 8.976 | 8.918 | 9.795 | 9.258 | 10.354 | 9.440 | 8.831 | 425 | 703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
BS Audit | Audit | 1996 | — | — |
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 |
| Bent Sønberg | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |