| Revenue | DKK 0 | — |
| EBITDA | DKK -19K | +41% |
| Net profit | DKK -164K | -199% |
| Total assets | DKK 740K | -25% |
| Equity | DKK 731K | -23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 166 | 173 | 82 | 0 | -22 | -21 | -23 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 20 | 2 | 21 | -16 | -22 | -21 | -23 | -20 | -10 | -8 | -31 | -19 |
| Depreciation & amort. | -0 | -0 | -400 | -124 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 20 | -398 | -104 | -16 | -22 | -21 | -23 | -20 | -10 | -8 | -31 | -19 |
| Net financials | 289 | 165 | 242 | 219 | 416 | 564 | -134 | 275 | 343 | -86 | 0 | 215 | -144 |
| Profit before tax | 320 | 185 | -155 | 115 | 400 | 542 | -154 | 252 | 323 | -96 | -8 | 184 | -163 |
| Tax | 52 | 44 | -39 | 123 | 87 | 122 | 1 | 22 | 71 | 4 | -0 | 18 | 1 |
| Net profit | 268 | 141 | -116 | -8 | 313 | 420 | -155 | 230 | 252 | -100 | -8 | 166 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.112 | 4.965 | 4.250 | 3.845 | 3.978 | 4.121 | 3.479 | 733 | 1.036 | 801 | 782 | 982 | 740 |
| Equity | 4.710 | 4.601 | 4.085 | 3.827 | 3.890 | 3.910 | 3.455 | 684 | 937 | 787 | 779 | 945 | 731 |
| Long-term debt | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 267 | 240 | 141 | 10 | 88 | 210 | 25 | 27 | 99 | 14 | 3 | 36 | 9 |
| Total debt | 280 | 240 | 141 | 10 | 88 | 210 | 25 | 27 | 99 | 14 | 3 | 36 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1997 | — | — |
FV Management | Management | 1998 | — | — |
SD Audit | Audit | 1998 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Flemming Vang Eghoff | Management | 0 companies |
| Søren Dalsgaard | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |