| Revenue | DKK -55K | -107% |
| EBITDA | DKK 445K | -66% |
| Net profit | DKK -6K | -101% |
| Total assets | DKK 22,2M | +7% |
| Equity | DKK 11,1M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 403 | 250 | -1.336 | 800 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 403 | 1.184 | -2.222 | 1.300 | 445 |
| Depreciation & amort. | -197 | 159 | -41 | -41 | -43 |
| EBIT | 206 | 1.025 | -2.263 | 1.258 | 402 |
| Net financials | 2.684 | -130 | -30 | -384 | -389 |
| Profit before tax | 2.890 | 895 | -2.293 | 874 | 14 |
| Tax | 647 | 194 | -225 | 209 | 19 |
| Net profit | 2.242 | 701 | -2.068 | 665 | -6 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26.438 | 27.331 | 20.685 | 20.736 | 22.154 |
| Equity | 11.788 | 12.489 | 10.421 | 11.086 | 11.080 |
| Long-term debt | 11.022 | 11.206 | 7.637 | 7.637 | 7.637 |
| Short-term debt | 2.525 | 2.463 | 1.647 | 922 | 2.327 |
| Total debt | 13.547 | 13.670 | 9.284 | 8.559 | 9.964 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1986 |
| Former (4) | ||
NO Management | Management | 1986 – 1994 |
JG Audit | Audit | 1986 – 1997 |
GT | Audit | 1986 – 1995 |
P | Audit | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2009 | |
| Former (3) | ||
| Chairman | 2005 – 2013 | |
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 1986 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ole Nielsen | Management | 0 companies |
| Jørgen Glud | Audit | 0 companies |
| Georg Torkild Knudsen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Thomas Guldbech Bjerregaard | Chairman | 0 companies |
| Nete Dahl-Sørensen | Board of Directors | 0 companies |
| Nis Jørn Bennetzen | Chairman | 0 companies |
| Inge Fahlmann Dahl-Sørensen | Board of Directors | 0 companies |
| Jørgen Egelund | Board of Directors | 0 companies |