| Revenue | DKK 0 | — |
| EBITDA | DKK -17K | -102% |
| Net profit | DKK 625K | -87% |
| Total assets | DKK 15,2M | -10% |
| Equity | DKK 15,2M | +3% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -19 | -23 | -12 | -48 | -13 | -13 | -13 | 0 | 0 | 10 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -19 | -23 | -12 | -48 | -13 | -13 | -13 | -33 | -32 | -66 | -1.145 | 1.106 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -19 | -23 | -12 | -48 | -13 | -13 | -13 | -33 | -32 | -66 | -1.145 | 1.106 | -17 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 873 | 1.254 | 5.058 | 6.836 | 4.292 | -1.782 | 2.895 | -3.775 | 1.608 | -2.833 | -4.468 | 4.113 | 787 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 854 | 1.231 | 5.046 | 6.794 | 4.280 | -1.795 | 2.882 | -3.807 | 1.576 | -2.899 | -5.614 | 5.219 | 770 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -6 | -2 | 5 | 8 | 19 | 71 | 37 | -1 | -2 | -509 | 472 | 145 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 864 | 1.237 | 5.048 | 6.790 | 4.272 | -1.813 | 2.811 | -3.845 | 1.577 | -2.897 | -5.104 | 4.747 | 625 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.498 | 11.673 | 17.046 | 22.818 | 24.497 | 21.384 | 24.711 | 20.170 | 19.485 | 16.933 | 12.552 | 16.969 | 15.214 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.882 | 10.820 | 15.117 | 20.907 | 24.179 | 21.365 | 23.176 | 18.631 | 19.458 | 15.562 | 10.058 | 14.684 | 15.174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.974 | 1.594 | 11 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 616 | 854 | 1.928 | 1.911 | 318 | 19 | 1.535 | 1.538 | 26 | 1.371 | 520 | 691 | 28 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 616 | 854 | 1.928 | 1.911 | 318 | 19 | 1.535 | 1.538 | 26 | 1.371 | 2.494 | 2.285 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |