| Revenue | DKK -13K | -92% |
| EBITDA | DKK -13K | +92% |
| Net profit | DKK 411K | -89% |
| Total assets | DKK 2,8M | -43% |
| Equity | DKK 1,6M | -66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 112 | 109 | 131 | 173 | 434 | 25 | -112 | 99 | -169 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 95 | 112 | 109 | 131 | 173 | 434 | -2.249 | -112 | 99 | -169 | -13 |
| Depreciation & amort. | -12 | -12 | -18 | -18 | -88 | -96 | -23 | -23 | -23 | -0 | -0 |
| EBIT | 83 | 100 | 92 | 113 | 86 | 338 | -2.272 | -135 | 76 | -169 | -13 |
| Net financials | 61 | 308 | 387 | 238 | 28 | 261 | 159 | -930 | 426 | 4.190 | 424 |
| Profit before tax | 145 | 408 | 478 | 352 | 114 | 600 | -2.113 | -1.065 | 501 | 4.021 | 411 |
| Tax | 10 | 22 | 16 | 20 | 13 | 83 | -39 | -0 | -61 | 174 | -0 |
| Net profit | 134 | 385 | 463 | 332 | 100 | 516 | -2.074 | -1.065 | 562 | 3.848 | 411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.033 | 6.272 | 6.792 | 6.746 | 17.213 | 17.775 | 15.661 | 6.565 | 7.317 | 4.850 | 2.765 |
| Equity | 2.183 | 2.489 | 2.751 | 3.034 | 3.084 | 3.550 | 1.424 | 306 | 868 | 4.716 | 1.627 |
| Long-term debt | 3.515 | 3.515 | 3.515 | 3.390 | 9.797 | 9.405 | 3.029 | 2.874 | 0 | 0 | 0 |
| Short-term debt | 334 | 269 | 526 | 322 | 4.333 | 4.820 | 11.208 | 3.385 | 6.449 | 134 | 1.139 |
| Total debt | 3.849 | 3.784 | 4.041 | 3.712 | 14.129 | 14.225 | 14.237 | 6.259 | 6.449 | 134 | 1.139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
AB Unofficial title | Unofficial title | 2024 | — | — |
ED Management | Management | 1996 | — | — |
IJ Management | Management | 1996 | — | — |
PG | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Agnete Brus Krusell | Unofficial title | 0 companies |
| Erik Dausgaard | Management | 0 companies |
| Ib Johan Nyboe | Management | 0 companies |
| Palle Georg Kretzschmar | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kim Magnus Dupont Urick | Board of Directors | 0 companies |
| Jenneth Lakot | Board of Directors | 0 companies |