| Revenue | DKK -32K | -9% |
| EBITDA | DKK -32K | +79% |
| Net profit | DKK -164K | -139% |
| Total assets | DKK 3,6M | -18% |
| Equity | DKK 3,3M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.763 | -2.328 | 113 | 108 | -31 | -51 | 267 | -21 | -14 | -34 | -38 | -34 | -35 | -32 |
| Staff expenses | -2.516 | -569 | -1 | -2 | -0 | -0 | -0 | -0 | -0 | -120 | -0 | -120 | -120 | -0 |
| EBITDA | -203 | -1.729 | 111 | 107 | -31 | -51 | 267 | -21 | -14 | -154 | -38 | -154 | -155 | -32 |
| Depreciation & amort. | -22 | -15 | -12 | -12 | -12 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -225 | -1.744 | 99 | 95 | -43 | -56 | 267 | -21 | -14 | -154 | -38 | -154 | -155 | -32 |
| Net financials | -73 | -104 | 150 | 250 | 63 | 442 | 35 | -510 | 930 | 1.601 | -753 | 990 | 692 | -131 |
| Profit before tax | -207 | -1.797 | 317 | 690 | 20 | 386 | 302 | -531 | 917 | 1.447 | -791 | 835 | 536 | -164 |
| Tax | -55 | -21 | 44 | 12 | 9 | 86 | 5 | -0 | 85 | 320 | -0 | 10 | 118 | -0 |
| Net profit | -152 | -1.776 | 273 | 678 | 11 | 300 | 297 | -531 | 832 | 1.128 | -791 | 825 | 418 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.476 | 4.599 | 4.329 | 4.556 | 4.329 | 4.136 | 4.270 | 3.734 | 4.714 | 5.909 | 4.620 | 5.195 | 4.377 | 3.606 |
| Equity | 1.766 | 3.386 | 3.232 | 3.479 | 3.340 | 3.105 | 3.039 | 2.296 | 2.912 | 3.818 | 2.848 | 3.444 | 3.672 | 3.264 |
| Long-term debt | -33 | -9 | 40 | 0 | 0 | 74 | 0 | 0 | 54 | 308 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.370 | -934 | 853 | 939 | 851 | 913 | 1.231 | 1.438 | 1.748 | 1.783 | 1.773 | 1.751 | 706 | 342 |
| Total debt | -1.403 | -943 | 893 | 939 | 851 | 987 | 1.231 | 1.438 | 1.802 | 2.091 | 1.773 | 1.751 | 706 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Management | Management | 1977 | — | — |
AS Management | Management | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ilse Esbine Schmidt | Management | 0 companies |
| Arne Stage Petersen | Management | 0 companies |