| Revenue | DKK 34K | -95% |
| EBITDA | DKK -403K | -247% |
| Net profit | DKK 205K | -67% |
| Total assets | DKK 6,8M | +3% |
| Equity | DKK 5,9M | +1% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 460 | 276 | 614 | 868 | 525 | 1.257 | 503 | 515 | 491 | 644 | 134 | 562 | 701 | 34 |
| Staff expenses | -357 | -370 | -369 | -458 | -429 | -428 | -393 | -359 | -396 | -432 | -429 | -432 | -427 | -437 |
| EBITDA | 102 | -95 | 245 | 409 | 96 | 828 | 110 | 156 | 95 | 212 | -295 | 131 | 275 | -403 |
| Depreciation & amort. | 38 | -38 | -7 | -8 | -7 | -4 | -41 | -62 | -80 | -121 | -181 | -75 | -41 | -0 |
| EBIT | 65 | -132 | 238 | 401 | 90 | 824 | 70 | 93 | 15 | 91 | -476 | 56 | 234 | -403 |
| Net financials | -486 | 73 | 640 | 804 | 1.452 | 746 | 249 | -991 | 907 | 1.754 | 694 | -802 | 499 | 673 |
| Profit before tax | -421 | -59 | 879 | 1.205 | 1.542 | 1.570 | 319 | -898 | 922 | 1.845 | 218 | -746 | 733 | 270 |
| Tax | -98 | -10 | 230 | 307 | 379 | 353 | 71 | -191 | 204 | 422 | 47 | -108 | 120 | 64 |
| Net profit | -323 | -50 | 648 | 899 | 1.164 | 1.217 | 248 | -706 | 719 | 1.423 | 172 | -638 | 613 | 205 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.667 | 1.634 | 2.489 | 3.568 | 5.149 | 6.255 | 6.361 | 4.637 | 5.147 | 7.143 | 7.130 | 6.067 | 6.571 | 6.762 |
| Equity | 1.403 | 1.257 | 1.809 | 2.611 | 3.675 | 4.791 | 4.935 | 4.123 | 4.734 | 6.046 | 6.104 | 5.352 | 5.847 | 5.931 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 378 | 680 | 958 | 1.475 | 1.464 | 1.421 | 514 | 407 | 1.097 | 1.025 | 715 | 723 | 832 |
| Total debt | 265 | 378 | 680 | 958 | 1.475 | 1.464 | 1.421 | 514 | 407 | 1.097 | 1.025 | 715 | 723 | 832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
TB Audit | Audit | 1997 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Tommy Bune | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |