| Revenue | DKK -68K | +73% |
| EBITDA | DKK -417K | -7% |
| Net profit | DKK -475K | -10% |
| Total assets | DKK 2,4M | -24% |
| Equity | DKK -35K | -108% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -304 | -261 | — | -212 | -75 | -141 | -34 | -44 | -31 | -41 | -40 | -68 |
| Staff expenses | -161 | -189 | -158 | -158 | -359 | -344 | -345 | -347 | -348 | -348 | -348 | -348 | -348 |
| EBITDA | -189 | -493 | -419 | -374 | -571 | -419 | -486 | -381 | -405 | -379 | -389 | -388 | -417 |
| Depreciation & amort. | -0 | -0 | -0 | -31 | -41 | -51 | -51 | -46 | -20 | -10 | -0 | -0 | -0 |
| EBIT | -189 | -493 | -419 | -404 | -612 | -470 | -536 | -427 | -426 | -388 | -389 | -388 | -417 |
| Net financials | 1.201 | 8.046 | -2.493 | 6.648 | 6.876 | 2.973 | -2.851 | 115 | -484 | 329 | -250 | -46 | -58 |
| Profit before tax | 1.013 | 7.553 | -2.912 | 6.243 | 6.264 | 2.503 | -3.392 | -321 | -909 | -72 | -640 | -434 | -475 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.013 | 7.553 | -2.912 | 6.243 | 6.264 | 2.503 | -3.392 | -321 | -909 | -72 | -640 | -434 | -475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.973 | 38.963 | 29.057 | 36.001 | 36.974 | 35.336 | 17.158 | 10.599 | 9.328 | 5.619 | 3.282 | 3.108 | 2.363 |
| Equity | 14.856 | 22.408 | 19.496 | 24.692 | 29.956 | 27.459 | 17.067 | 9.746 | 5.336 | 3.264 | 1.374 | 440 | -35 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.117 | 16.555 | 9.560 | 11.310 | 7.018 | 7.877 | 91 | 854 | 3.992 | 2.355 | 1.908 | 2.667 | 2.397 |
| Total debt | 16.117 | 16.555 | 9.560 | 11.310 | 7.018 | 7.877 | 91 | 854 | 3.992 | 2.355 | 1.908 | 2.667 | 2.397 |
| 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 | 2015 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 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 |