| Revenue | — | — |
| EBITDA | DKK -15K | +31% |
| Net profit | DKK 241K | +304% |
| Total assets | DKK 1,8M | +21% |
| Equity | DKK -7,1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 158 | 142 | -3.410 | -480 | 117 | -23 | -25 | -19 | -21 | -27 | -19 | -22 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 158 | 142 | -3.410 | -480 | 117 | -23 | -25 | -19 | -21 | -27 | -19 | -22 | -15 |
| Net financials | 115 | 605 | 1.082 | 567 | 227 | 459 | -8.558 | 66 | -152 | 304 | 446 | 663 | -130 | 234 |
| Profit before tax | 102 | 762 | 1.224 | -2.843 | -253 | 575 | -8.581 | 41 | -172 | 283 | 419 | 645 | -152 | 219 |
| Tax | -0 | -0 | 35 | 44 | -0 | -0 | -0 | -41 | 40 | -3 | -44 | -23 | -33 | -23 |
| Net profit | 102 | 762 | 1.189 | -2.887 | -253 | 575 | -8.581 | 82 | -212 | 286 | 463 | 668 | -119 | 241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.967 | 3.641 | 5.198 | 2.212 | 1.680 | 2.235 | 77 | 203 | 48 | 406 | 721 | 1.452 | 1.483 | 1.795 |
| Equity | -5.886 | -5.124 | -3.935 | -6.822 | -7.075 | -6.500 | -8.517 | -8.435 | -8.647 | -8.361 | -7.898 | -7.229 | -7.348 | -7.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.853 | 8.765 | 9.133 | 9.034 | 8.755 | 8.735 | 8.594 | 8.638 | 8.695 | 8.767 | 8.619 | 8.681 | 8.831 | 8.901 |
| Total debt | 8.853 | 8.765 | 9.133 | 9.034 | 8.755 | 8.735 | 8.594 | 8.638 | 8.695 | 8.767 | 8.619 | 8.681 | 8.831 | 8.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 1997 | — | — |
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hansen | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |