| Revenue | DKK -42K | +5% |
| EBITDA | DKK -142K | -1% |
| Net profit | DKK -64K | -139% |
| Total assets | DKK 3,8M | -4% |
| Equity | DKK 3,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -67 | -48 | -94 | -67 | -40 | -62 | -66 | -52 | -53 | -46 | -43 | -40 | -42 |
| Staff expenses | -0 | -172 | -100 | -0 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 |
| EBITDA | -36 | -239 | -148 | -94 | -167 | -140 | -162 | -166 | -152 | -153 | -146 | -143 | -140 | -142 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -36 | -239 | -148 | -106 | -167 | -140 | -162 | -166 | -152 | -153 | -146 | -143 | -140 | -142 |
| Net financials | 487 | 516 | 436 | 409 | -17 | 354 | 140 | 196 | 70 | 370 | -287 | 82 | 304 | 79 |
| Profit before tax | 451 | 277 | 287 | 303 | -184 | 213 | -22 | 30 | -81 | 217 | -433 | -61 | 164 | -64 |
| Tax | 39 | 18 | 122 | 81 | -0 | 10 | -2 | 2 | -0 | 30 | -0 | -0 | -0 | 0 |
| Net profit | 412 | 259 | 166 | 222 | -184 | 203 | -20 | 28 | -81 | 187 | -433 | -61 | 164 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.581 | 7.329 | 7.553 | 7.645 | 7.234 | 7.384 | 7.055 | 5.492 | 5.342 | 4.536 | 4.023 | 3.883 | 3.971 | 3.829 |
| Equity | 6.997 | 7.160 | 7.227 | 7.399 | 7.215 | 7.368 | 7.038 | 5.466 | 5.325 | 4.512 | 4.004 | 3.868 | 3.956 | 3.814 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 543 | 130 | 326 | 246 | 19 | 17 | 17 | 26 | 18 | 24 | 19 | 15 | 15 | 15 |
| Total debt | 543 | 130 | 326 | 246 | 19 | 17 | 17 | 26 | 18 | 24 | 19 | 15 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2015 | — | — |
ET Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Westy Krambs | Management | 0 companies |
| Erwin Tilman Nielsen | Founder | 0 companies |