| Revenue | DKK -2,7M | +162% |
| EBITDA | DKK -2,7M | -157% |
| Net profit | DKK 331K | -26% |
| Total assets | DKK 42M | -5% |
| Equity | DKK 40,6M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -1.040 | -2.725 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -15 |
| EBITDA | -1.291 | 1.486 | -1.437 | -150 | 746 | 434 | 101 | 2.228 | 1.868 | 2.060 | 35.861 | 4.660 | -1.066 | -2.741 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.291 | 1.486 | -1.437 | -150 | 746 | 434 | 101 | 2.228 | 1.868 | 2.060 | 35.861 | 4.660 | -1.066 | -2.741 |
| Net financials | -1.599 | 439 | -1.785 | -1.834 | 67 | 434 | -554 | 1.857 | 1.189 | 1.582 | 60.225 | 1.327 | 655 | 479 |
| Profit before tax | -1.615 | 1.827 | -1.798 | -1.859 | 639 | 422 | -552 | 1.844 | 1.169 | 1.560 | 60.189 | 1.184 | 448 | 331 |
| Tax | 32 | -67 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.646 | 1.894 | -1.798 | -1.859 | 639 | 422 | -552 | 1.844 | 1.169 | 1.560 | 60.189 | 1.184 | 448 | 331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.780 | 6.744 | 5.123 | 4.298 | 5.342 | 3.162 | 3.466 | 19.055 | 23.419 | 25.832 | 59.494 | 50.950 | 44.229 | 41.993 |
| Equity | -4.532 | -2.638 | -4.436 | -6.295 | -5.655 | -5.234 | -5.785 | 6.307 | 7.446 | 8.941 | 59.135 | 47.179 | 43.618 | 40.587 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.312 | 9.381 | 9.559 | 10.593 | 10.997 | 8.395 | 9.251 | 12.748 | 15.974 | 16.891 | 359 | 3.771 | 611 | 1.407 |
| Total debt | 9.312 | 9.381 | 9.559 | 10.593 | 10.997 | 8.395 | 9.251 | 12.748 | 15.974 | 16.891 | 359 | 3.771 | 611 | 1.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
| Audit | 1997 | — | — | |
JS Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |
| Jens Steensgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |