| Revenue | DKK -188K | +220% |
| EBITDA | DKK -602K | -11% |
| Net profit | DKK -482K | -110% |
| Total assets | DKK 28,3M | -11% |
| Equity | DKK 28,1M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -28 | -30 | — | -120 | -179 | -115 | -130 | -121 | -250 | -212 | -59 | -188 |
| Staff expenses | -0 | -0 | -0 | -0 | -175 | -186 | -185 | -204 | -228 | -294 | -317 | -482 | -414 |
| EBITDA | -28 | -28 | -30 | -17 | -295 | -365 | -301 | -334 | -349 | -545 | -529 | -541 | -602 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -38 | -50 | -50 | -50 | -50 | -0 | -0 | -0 | -125 |
| EBIT | -28 | -28 | -30 | -17 | -333 | -415 | -351 | -384 | -399 | -545 | -529 | -541 | -727 |
| Net financials | 1.840 | 2.192 | 1.726 | 4.898 | -1.192 | 5.533 | 672 | 5.284 | 39 | 3.889 | -316 | 6.409 | 185 |
| Profit before tax | 1.812 | 2.163 | 1.696 | 4.882 | -1.525 | 5.118 | 321 | 4.900 | -360 | 3.344 | -844 | 5.868 | -542 |
| Tax | -0 | 114 | 836 | 1.147 | -762 | 779 | 61 | 1.049 | -4 | 882 | -36 | 1.200 | -60 |
| Net profit | 1.813 | 2.049 | 860 | 3.734 | -763 | 4.339 | 260 | 3.851 | -356 | 2.462 | -808 | 4.668 | -482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.900 | 13.801 | 14.595 | 17.536 | 22.408 | 26.625 | 23.516 | 26.878 | 24.645 | 27.606 | 26.226 | 31.708 | 28.338 |
| Equity | 11.810 | 13.709 | 13.659 | 16.393 | 22.383 | 26.222 | 23.483 | 26.133 | 24.577 | 26.926 | 26.003 | 30.553 | 28.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 91 | 92 | 936 | 1.142 | 25 | 393 | 25 | 741 | 68 | 463 | 41 | 872 | 44 |
| Total debt | 91 | 92 | 936 | 1.142 | 25 | 393 | 25 | 741 | 68 | 463 | 41 | 872 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1997 | — | — |
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 |
|---|---|---|
| Sten Lauritzen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |