| Revenue | DKK -42K | -56% |
| EBITDA | DKK -165K | +24% |
| Net profit | DKK -28K | -104% |
| Total assets | DKK 6,4M | +2% |
| Equity | DKK 6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -61 | -305 | -60 | -70 | -93 | -87 | -58 | -89 | -83 | -141 | -86 | -97 | -42 |
| Staff expenses | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -120 | -135 | -120 | -120 | -120 | -122 |
| EBITDA | -173 | -181 | -425 | -180 | -190 | -213 | -207 | -178 | -209 | -218 | -261 | -206 | -217 | -165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -173 | -181 | -425 | -180 | -190 | -213 | -207 | -178 | -209 | -218 | -261 | -206 | -217 | -165 |
| Net financials | 1.015 | 205 | 872 | 416 | 190 | 590 | -856 | 206 | 150 | 1.463 | -824 | 696 | 1.213 | 187 |
| Profit before tax | 842 | 24 | 447 | 237 | 1 | 377 | -1.063 | 28 | -59 | 1.246 | -1.086 | 412 | 995 | 22 |
| Tax | 215 | 16 | 165 | 22 | 16 | 100 | 33 | 29 | -6 | 257 | -239 | 110 | 211 | 50 |
| Net profit | 627 | 8 | 282 | 215 | -15 | 277 | -1.095 | -1 | -52 | 988 | -847 | 303 | 785 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.061 | 7.977 | 8.268 | 7.866 | 7.767 | 7.911 | 6.746 | 6.574 | 6.391 | 7.561 | 6.820 | 6.966 | 6.264 | 6.385 |
| Equity | 8.022 | 7.934 | 8.119 | 7.734 | 7.619 | 7.793 | 6.591 | 6.483 | 6.320 | 7.198 | 6.236 | 6.421 | 6.084 | 5.989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 43 | 149 | 132 | 148 | 119 | 154 | 91 | 71 | 363 | 584 | 545 | 180 | 397 |
| Total debt | 39 | 43 | 149 | 132 | 148 | 119 | 154 | 91 | 71 | 363 | 584 | 545 | 180 | 397 |
| 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 |