| Revenue | DKK 15K | +8% |
| EBITDA | DKK -466K | -334% |
| Net profit | DKK -175K | -110% |
| Total assets | DKK 21,2M | -3% |
| Equity | DKK 17M | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 17 | 38 | 108 | 133 | 39 | 553 | 83 | 1.517 | 22 | 5 | 3 | 13 | 15 |
| Staff expenses | -0 | -3.600 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -49 | -54 | -36 | -121 | -481 |
| EBITDA | 31 | -3.583 | 83 | -88 | 8 | 39 | 553 | 83 | 1.476 | -28 | -49 | -33 | -107 | -466 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -23 | -23 | -23 | -23 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBIT | 31 | -3.583 | 83 | -109 | -15 | 16 | 530 | 60 | 1.464 | -40 | -61 | -44 | -119 | -478 |
| Net financials | 61 | 308 | 1.561 | 2.293 | 2.278 | 4.435 | 2.040 | 1.583 | -746 | 483 | -78 | -256 | 1.870 | 303 |
| Profit before tax | 91 | -3.069 | 1.644 | 2.184 | 2.263 | 4.451 | 2.571 | 1.643 | 719 | 444 | -140 | 563 | 1.751 | -175 |
| Tax | -0 | 16 | 1 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 91 | -3.085 | 1.643 | 2.188 | 2.263 | 4.451 | 2.571 | 1.643 | 719 | 444 | -140 | 563 | 1.751 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.763 | 10.355 | 12.143 | 15.994 | 16.821 | 18.955 | 18.867 | 20.365 | 17.116 | 17.875 | 20.175 | 20.514 | 21.940 | 21.188 |
| Equity | 11.763 | 8.578 | 10.122 | 12.186 | 13.049 | 15.300 | 15.371 | 17.014 | 16.232 | 16.076 | 15.796 | 16.060 | 17.511 | 17.036 |
| Long-term debt | 0 | 0 | 2.000 | 3.700 | 3.643 | 3.599 | 3.457 | 3.171 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1.776 | 22 | 107 | 128 | 55 | 39 | 180 | 883 | 1.799 | 4.378 | 4.455 | 4.429 | 4.152 |
| Total debt | 0 | 1.776 | 2.022 | 3.807 | 3.771 | 3.655 | 3.496 | 3.351 | 883 | 1.799 | 4.378 | 4.455 | 4.429 | 4.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1997 | — | — |
ET | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
HR | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Lauritzen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Reedtz Petersen | Audit | 0 companies |