| Revenue | DKK -89K | -14% |
| EBITDA | DKK -89K | +14% |
| Net profit | DKK 3M | -26% |
| Total assets | DKK 67,5M | +6% |
| Equity | DKK 58,2M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 181 | -180 | -143 | -182 | -245 | -232 | -190 | -88 | -119 | -106 | -147 | -104 | -89 |
| Staff expenses | -0 | -0 | -0 | -0 | -506 | -369 | -183 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | 181 | -180 | -143 | -688 | -614 | -415 | -190 | -88 | -119 | -106 | -147 | -104 | -89 |
| Depreciation & amort. | -33 | -0 | -0 | -0 | -0 | -63 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 171 | 181 | -180 | -143 | -688 | -677 | -446 | -190 | -88 | -119 | -106 | -147 | -104 | -89 |
| Net financials | -3.440 | -4.205 | 463 | 4.991 | 9.813 | 11.961 | 3.058 | -16 | -2.469 | 4.795 | 3.874 | -3.321 | 4.156 | 3.157 |
| Profit before tax | -2.180 | 2.204 | 283 | 4.848 | 9.125 | 11.284 | 2.612 | -206 | -2.557 | 4.676 | 3.768 | -3.467 | 4.052 | 3.068 |
| Tax | -85 | 19 | 85 | -59 | -102 | -66 | -204 | 309 | 274 | 208 | 194 | 65 | -16 | 64 |
| Net profit | -2.095 | 2.186 | 199 | 4.907 | 9.227 | 11.350 | 2.816 | -515 | -2.831 | 4.468 | 3.574 | -3.532 | 4.068 | 3.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.464 | 25.283 | 26.468 | 33.030 | 42.443 | 54.365 | 57.397 | 49.591 | 46.747 | 52.101 | 63.287 | 61.433 | 63.457 | 67.503 |
| Equity | 23.498 | 23.443 | 24.585 | 29.843 | 38.256 | 49.322 | 50.608 | 46.751 | 44.515 | 49.650 | 55.400 | 51.913 | 54.899 | 58.241 |
| Long-term debt | -904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.363 | 0 | 0 |
| Short-term debt | -2.062 | -1.840 | 1.883 | 3.187 | 4.187 | 5.042 | 6.789 | 2.840 | 2.232 | 2.451 | 7.887 | 8.157 | 8.558 | 9.262 |
| Total debt | -2.966 | -1.840 | 1.883 | 3.187 | 4.187 | 5.042 | 6.789 | 2.840 | 2.232 | 2.451 | 7.887 | 9.520 | 8.558 | 9.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
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 |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |