| Revenue | DKK -1,5M | +304% |
| EBITDA | DKK 2,3M | -83% |
| Net profit | DKK 1,7M | -83% |
| Total assets | DKK 13,4M | -70% |
| Equity | DKK 11,6M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.000 | — | — | — | -691 | -746 | -2.912 | -468 | -363 | -1.465 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -613 | 0 | 0 | 0 | -691 | -746 | -2.912 | 1.421 | 13.986 | 2.335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -613 | 0 | 0 | 0 | -691 | -746 | -2.912 | 1.421 | 13.986 | 2.335 |
| Net financials | -193 | 0 | 0 | 0 | -120 | -892 | 390 | -983 | 13.558 | -0 |
| Profit before tax | -806 | 0 | 0 | 0 | -811 | -1.638 | -2.522 | -1.452 | 13.195 | 2.335 |
| Tax | -202 | -0 | -0 | -0 | -157 | -360 | -636 | -335 | 2.903 | 614 |
| Net profit | -604 | 0 | 0 | 0 | -653 | -1.278 | -1.887 | -1.117 | 10.292 | 1.721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.256 | 0 | 0 | 0 | 27.755 | 68.668 | 65.848 | 37.101 | 44.010 | 13.379 |
| Equity | 4.492 | 0 | 0 | 0 | 2.325 | 1.047 | 661 | -457 | 9.836 | 11.557 |
| Long-term debt | -9.252 | 0 | 0 | 0 | 5.582 | 28.293 | 24.578 | 21.249 | 14.398 | 0 |
| Short-term debt | -4.016 | 0 | 0 | 0 | 17.994 | 37.344 | 38.896 | 14.428 | 18.492 | 1.823 |
| Total debt | -13.268 | 0 | 0 | 0 | 23.576 | 65.636 | 63.474 | 35.677 | 32.890 | 1.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
EM Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S AF 26.10.1983 | Company | 100.0% | 100.0% | 2018 |
| Individual | 0.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ernst Michaelsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |