| Revenue | DKK -47K | -7% |
| EBITDA | DKK -47K | +7% |
| Net profit | DKK 1,4M | +55% |
| Total assets | DKK 14,4M | +13% |
| Equity | DKK 14,2M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 45 | 45 | 12 | -5 | -89 | 505 | -25 | -13 | -31 | -15 | -21 | -51 | -47 |
| Staff expenses | -144 | -0 | -10 | -255 | -431 | -386 | -407 | -219 | -56 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -154 | 26 | 18 | -259 | -436 | -475 | 98 | -244 | -69 | -32 | -15 | -21 | -51 | -47 |
| Depreciation & amort. | -299 | -30 | -30 | -30 | -30 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -453 | -3 | -12 | -289 | -466 | -505 | 98 | -244 | -69 | -32 | -15 | -21 | -51 | -47 |
| Net financials | -441 | -631 | -2.394 | 67 | 409 | 376 | -399 | 641 | 1.947 | 2.128 | -198 | 1.843 | 1.249 | 1.885 |
| Profit before tax | -894 | -634 | -2.406 | -223 | -57 | -128 | -301 | 397 | 1.879 | 2.097 | -213 | 1.822 | 1.198 | 1.837 |
| Tax | 103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 238 | 461 | -44 | 382 | 256 | 390 |
| Net profit | -997 | -634 | -2.406 | -223 | -57 | -128 | -301 | 397 | 1.641 | 1.635 | -168 | 1.403 | 922 | 1.425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.731 | 26.082 | 22.676 | 18.466 | 17.411 | 16.281 | 14.967 | 14.361 | 16.081 | 16.628 | 13.453 | 15.016 | 12.778 | 14.398 |
| Equity | 27.697 | 26.063 | 22.658 | 18.435 | 17.378 | 16.250 | 14.949 | 14.346 | 15.987 | 16.622 | 13.453 | 14.856 | 12.778 | 14.203 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 19 | 19 | 31 | 33 | 31 | 19 | 15 | 94 | 7 | 0 | 160 | 0 | 195 |
| Total debt | 33 | 19 | 19 | 31 | 33 | 31 | 19 | 15 | 94 | 7 | 0 | 160 | 0 | 195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
KB Management | Management | 1998 | — | — |
KH Audit | Audit | 1998 | — | — |
KM Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 90.0% | 90.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Knud Birkegaard | Management | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Per Neumann | Chairman | 0 companies |
| Peter Bose | Board of Directors | 0 companies |
| Ole Søndberg Pedersen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Thomas Hilden Lydholm | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |