| Revenue | DKK -520K | -3350% |
| EBITDA | DKK -1M | -60% |
| Net profit | DKK 13,5M | -24% |
| Total assets | DKK 290,5M | -2% |
| Equity | DKK 274M | +3% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 231 | 30 | 223 | 414 | 300 | 356 | 380 | 374 | 374 | 344 | 16 | -520 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -653 | -654 | -653 | -655 | -658 | -679 | -654 | -697 | -654 | -654 | -649 | -495 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -422 | -624 | -430 | -241 | -556 | -437 | -393 | -451 | -427 | -619 | -633 | -1.015 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -116 | -119 | -119 | -37 | -8 | -44 | -59 | -59 | -59 | -59 | -15 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -538 | -743 | -549 | -278 | -564 | -481 | -452 | -510 | -486 | -678 | -648 | -1.015 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.407 | 16.360 | 12.817 | 7.182 | 15.072 | 1.137 | 24.681 | 9.853 | 36.247 | -24.305 | 21.402 | 17.713 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.869 | 15.617 | 12.268 | 6.904 | 14.508 | 656 | 24.229 | 9.343 | 35.761 | -24.983 | 20.754 | 16.698 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.426 | 3.062 | 1.620 | -75 | 1.753 | -1.307 | 3.669 | 390 | 5.644 | -7.011 | 2.992 | 3.152 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.443 | 12.555 | 10.648 | 6.979 | 12.755 | 1.963 | 20.560 | 8.953 | 30.117 | -17.972 | 17.762 | 13.546 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.831 | 197.327 | 202.505 | 204.422 | 219.130 | 234.656 | 258.339 | 261.009 | 289.078 | 269.264 | 297.559 | 290.492 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 181.853 | 195.979 | 200.627 | 203.506 | 216.160 | 218.019 | 236.579 | 243.532 | 267.649 | 248.678 | 265.440 | 273.986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.526 | 1.069 | 1.728 | 836 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442 | 279 | 150 | 80 | 2.970 | 16.637 | 21.757 | 17.477 | 21.429 | 20.586 | 32.119 | 16.506 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.968 | 1.348 | 1.878 | 916 | 2.970 | 16.637 | 21.757 | 17.477 | 21.429 | 20.586 | 32.119 | 16.506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2024 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bendt Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Maria Kristina Engelund Krogsgaard-Jensen | Board of Directors | 0 companies |