| Revenue | DKK -1,5M | +14% |
| EBITDA | DKK -2,1M | -10% |
| Net profit | DKK 17M | +4% |
| Total assets | DKK 159,9M | +4% |
| Equity | DKK 153,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -617 | -632 | -858 | -1.231 | -301 | -643 | -1.431 | -1.168 | -1.243 | -1.420 | -1.280 | -1.276 | -1.458 |
| Staff expenses | -350 | -400 | -400 | -400 | -400 | -520 | -539 | -555 | -574 | -589 | -597 | -615 | -636 |
| EBITDA | -967 | -1.032 | -1.258 | -1.631 | -701 | -1.163 | -1.970 | -1.723 | -1.817 | -2.009 | -1.878 | -1.891 | -2.082 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -967 | -1.032 | -1.258 | -1.631 | -701 | -1.163 | -1.970 | -1.723 | -1.817 | -2.009 | -1.878 | -1.891 | -2.082 |
| Net financials | 12.680 | 9.757 | 11.310 | 16.418 | 2.074 | 10.896 | -2.989 | 22.736 | 12.097 | 39.249 | -11.813 | 22.930 | 24.227 |
| Profit before tax | 11.701 | 8.649 | 9.957 | 14.643 | 1.293 | 9.733 | -4.959 | 21.013 | 10.279 | 37.240 | -13.691 | 21.039 | 22.145 |
| Tax | 2.639 | 1.654 | 2.569 | 3.599 | 1.496 | 2.100 | -0 | 3.761 | 2.297 | 7.903 | -3.072 | 4.696 | 5.167 |
| Net profit | 9.062 | 6.995 | 7.387 | 11.044 | -203 | 7.633 | -4.959 | 17.252 | 7.983 | 29.337 | -10.619 | 16.343 | 16.978 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147.554 | 152.558 | 159.089 | 164.223 | 157.124 | 153.105 | 142.500 | 153.521 | 141.979 | 161.515 | 145.291 | 153.892 | 159.905 |
| Equity | 144.930 | 146.924 | 154.311 | 159.355 | 155.152 | 148.474 | 138.145 | 151.397 | 139.380 | 158.717 | 143.098 | 151.442 | 153.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.624 | 5.634 | 4.778 | 4.868 | 1.972 | 4.631 | 4.354 | 2.124 | 2.599 | 2.798 | 2.193 | 2.450 | 6.485 |
| Total debt | 2.624 | 5.634 | 4.778 | 4.868 | 1.972 | 4.631 | 4.354 | 2.124 | 2.599 | 2.798 | 2.193 | 2.450 | 6.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
KT Audit | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2026 | |
| Individual | 20.0% | 20.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Klaus Torsten Bech | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |