| Revenue | DKK 10K | — |
| EBITDA | DKK 10K | +139% |
| Net profit | DKK 5K | +121% |
| Total assets | DKK 233K | -5% |
| Equity | DKK 88K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79 | 27 | 202 | 19 | 52 | -206 | -51 | -3 | -24 | — | — | — | — | 10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | -18 | -5 | 19 | 52 | -206 | -51 | -3 | -24 | -11 | -22 | -20 | -26 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | -28 | -28 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -18 | -5 | -10 | 24 | -228 | -51 | -3 | -24 | -11 | -22 | -20 | -26 | 10 |
| Net financials | 9 | -3 | -1 | -0 | -0 | -0 | 0 | 0 | 0 | -2 | -1 | -1 | 0 | -5 |
| Profit before tax | -23 | -21 | -6 | -10 | 24 | -228 | -51 | -3 | -24 | -13 | -23 | -20 | -26 | 5 |
| Tax | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -21 | -7 | -9 | 24 | -228 | -51 | -3 | -24 | -13 | -23 | -20 | -26 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 698 | 658 | 648 | 762 | 778 | 416 | 359 | 356 | 333 | 325 | 298 | 277 | 246 | 233 |
| Equity | 485 | 464 | 457 | 447 | 471 | 244 | 192 | 189 | 165 | 152 | 129 | 108 | 82 | 88 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 213 | 194 | 191 | 314 | 307 | 172 | 167 | 168 | 168 | 173 | 169 | 168 | 164 | 146 |
| Total debt | 213 | 194 | 191 | 314 | 307 | 172 | 167 | 168 | 168 | 173 | 169 | 168 | 164 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2002 | — | — |
ET | Audit | 1982 | — | — |
HF | Audit | 1982 | — | — |
SS Management | Management | 1982 | — | — |
MN Management | Management | 1982 | — | — |
MS | Audit | 2006 | — | — |
HE | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Walther | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Harry Fussing Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Mogens Nielsen | Management | 0 companies |
| Mikael Søfeldt Lundqvist | Audit | 0 companies |
| Hans Erik Frederiksen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |