| Revenue | DKK 174K | +107% |
| EBITDA | DKK 174K | +107% |
| Net profit | DKK 705K | +170% |
| Total assets | DKK 1,3M | +82% |
| Equity | DKK 1,3M | +83% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -914 | 191 | 731 | 997 | 41 | 337 | 95 | 272 | 111 | -88 | -56 | -43 | 84 | 174 |
| Staff expenses | -218 | -75 | -674 | -849 | -784 | -480 | -204 | -257 | -51 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.132 | 115 | 57 | -221 | -743 | -143 | -109 | 15 | 60 | -88 | -56 | -43 | 84 | 174 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -0 | -0 | -0 |
| EBIT | -1.132 | 115 | 57 | -221 | -743 | -143 | -109 | 15 | 54 | -94 | -62 | -43 | 84 | 174 |
| Net financials | 312 | 137 | 139 | 206 | 17 | 66 | -56 | 176 | 212 | 201 | -155 | 137 | 177 | 158 |
| Profit before tax | -820 | 253 | 196 | -15 | -726 | -77 | -165 | 190 | 266 | 107 | -217 | 93 | 261 | 332 |
| Tax | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -373 |
| Net profit | -820 | 253 | 196 | -15 | -726 | -79 | -165 | 190 | 266 | 107 | -217 | 93 | 261 | 705 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.994 | 1.357 | 1.574 | 1.550 | 857 | 722 | 545 | 753 | 906 | 909 | 590 | 592 | 719 | 1.310 |
| Equity | 1.860 | 1.315 | 1.511 | 1.496 | 770 | 691 | 526 | 717 | 882 | 889 | 572 | 549 | 702 | 1.286 |
| Long-term debt | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 134 | 42 | 63 | 54 | 86 | 30 | 19 | 37 | 24 | 20 | 18 | 42 | 18 | 23 |
| Total debt | 134 | 42 | 63 | 54 | 86 | 30 | 19 | 37 | 24 | 20 | 18 | 42 | 18 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV | Audit | 1986 | — | — |
EK Management | Management | 1986 | — | — |
HM Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Chairman | 1994 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Eigil Kiel Schmidt | Management | 0 companies |
| Henning Madsen | Management | 0 companies |
| Christian Ravn | Board of Directors | 0 companies |
| Alex Laudrup | Chairman | 0 companies |
| Anne-Marie Bech | Chairman | 0 companies |
| Mikael Konnerup | Board of Directors | 0 companies |
| Søren Retz Johansson | Chairman | 0 companies |
| Wolf Peter Rosenzopf | Board of Directors | 0 companies |
| Christian Bech-Ravn | Board of Directors | 0 companies |
| Erik Jørgen Østergaard | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Board of Directors | 0 companies |
| Peter Rindom | Board of Directors | 0 companies |
| Frano Miskovic | Board of Directors | 0 companies |