| Revenue | DKK -17K | +178% |
| EBITDA | DKK -17K | -178% |
| Net profit | DKK 9,2M | -25% |
| Total assets | DKK 314,4M | +0% |
| Equity | DKK 302,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -6 | -6 | -6 | -6 | -6 | -508 | -56 | -6 | -27 | -6 | -9 | -6 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -6 | -6 | -6 | -6 | -6 | -508 | -56 | -6 | -27 | -6 | -9 | -6 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -6 | -6 | -6 | -6 | -6 | -508 | -56 | -6 | -27 | -6 | -9 | -6 | -17 |
| Net financials | 1.631 | 11.927 | 6.469 | 11.753 | 13.013 | 11.839 | 9.357 | 1.506 | 15.807 | 152.427 | 9.390 | 9.005 | 12.226 | 9.410 |
| Profit before tax | 1.575 | 11.920 | 6.462 | 11.747 | 13.007 | 11.833 | 8.849 | 1.450 | 15.800 | 152.400 | 9.384 | 8.995 | 12.220 | 9.393 |
| Tax | -380 | 27 | -165 | -282 | -306 | -293 | -407 | -513 | -524 | -531 | -162 | -44 | -76 | 190 |
| Net profit | 1.955 | 11.893 | 6.627 | 12.029 | 13.312 | 12.125 | 9.256 | 1.962 | 16.324 | 152.931 | 9.545 | 9.040 | 12.296 | 9.203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116.124 | 129.577 | 144.740 | 159.122 | 174.336 | 192.746 | 210.391 | 202.443 | 201.299 | 353.871 | 302.925 | 307.451 | 313.588 | 314.411 |
| Equity | 69.419 | 81.313 | 87.940 | 99.969 | 112.888 | 127.066 | 121.961 | 115.019 | 125.674 | 276.982 | 291.275 | 292.238 | 297.996 | 302.191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46.705 | 48.264 | 56.800 | 59.153 | 61.448 | 65.680 | 88.430 | 87.424 | 75.625 | 76.889 | 11.650 | 15.213 | 15.592 | 12.220 |
| Total debt | 46.705 | 48.264 | 56.800 | 59.153 | 61.448 | 65.680 | 88.430 | 87.424 | 75.625 | 76.889 | 11.650 | 15.213 | 15.592 | 12.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Audit | Audit | 1997 | — | — |
AE Management | Management | 2018 | — | — |
SP | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2018 | |
| Individual | 33.3% | 0.0% | 2018 | |
| Individual | 0.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møller | Audit | 0 companies |
| Anni Elisabeth Ditlev | Management | 0 companies |
| Søren Peter Lund Andersen | Audit | 0 companies |
| Michael Vad Petersen | Board of Directors | 0 companies |
| Carsten Henriksen | Board of Directors | 0 companies |
| Bendt Almvig | Board of Directors | 0 companies |