| Revenue | DKK -205K | -10% |
| EBITDA | DKK -205K | +10% |
| Net profit | DKK 442K | -65% |
| Total assets | DKK 48,8M | -5% |
| Equity | DKK 39,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | -20 | -15 | -20 | -22 | -21 | -21 | -20 | -171 | -107 | -188 | -229 | -205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -27 | 0 | -20 | -15 | -20 | -22 | -21 | 1.184 | -20 | -171 | -107 | -188 | -229 | -205 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -27 | 0 | -20 | -15 | -20 | -22 | -21 | 1.184 | -20 | -177 | -107 | -188 | -229 | -205 |
| Net financials | 2.723 | 0 | 3.276 | 2.404 | 3.587 | 789 | -2.882 | 4.960 | 3.802 | 7.446 | -3.582 | 4.537 | 2.386 | 613 |
| Profit before tax | 2.696 | 0 | 3.238 | 2.465 | 3.567 | 767 | -1.853 | 6.143 | 3.782 | 7.270 | -3.689 | 4.350 | 2.157 | 408 |
| Tax | 239 | -0 | 147 | 47 | 138 | 44 | 229 | 156 | 127 | 1.604 | 7 | 33 | 888 | -34 |
| Net profit | 2.457 | 0 | 3.091 | 2.417 | 3.429 | 723 | -2.082 | 5.987 | 3.655 | 5.665 | -3.696 | 4.316 | 1.269 | 442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.956 | 0 | 20.465 | 22.683 | 25.827 | 25.969 | 23.611 | 29.327 | 33.277 | 50.505 | 45.588 | 49.525 | 51.161 | 48.842 |
| Equity | 18.345 | 0 | 20.250 | 22.383 | 25.812 | 25.934 | 23.252 | 29.139 | 32.494 | 38.046 | 34.236 | 38.435 | 39.504 | 39.746 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 609 | 0 | 215 | 300 | 15 | 35 | 359 | 188 | 783 | 12.458 | 11.352 | 11.090 | 11.657 | 9.096 |
| Total debt | 609 | 0 | 215 | 300 | 15 | 35 | 359 | 188 | 783 | 12.458 | 11.352 | 11.090 | 11.657 | 9.096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | 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 |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |