| Revenue | DKK 1,1M | +104% |
| EBITDA | DKK 1,1M | +106% |
| Net profit | DKK 369K | -2% |
| Total assets | DKK 103,5M | -5% |
| Equity | DKK 73,1M | +1% |
| Employees | 25 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.254 | 10.292 | 1.200 | 531 | 1.083 |
| Staff expenses | -17.453 | -7.425 | -22 | -4 | -0 |
| EBITDA | 1.351 | 2.867 | 1.222 | 527 | 1.083 |
| Depreciation & amort. | -527 | -585 | -583 | -511 | -571 |
| EBIT | 824 | 2.282 | 639 | 16 | 512 |
| Net financials | 478 | -1.128 | -219 | 459 | -10 |
| Profit before tax | 1.302 | 1.154 | 420 | 475 | 502 |
| Tax | 287 | 254 | 70 | 97 | 133 |
| Net profit | 1.015 | 900 | 350 | 378 | 369 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 116.808 | 111.538 | 109.374 | 108.758 | 103.487 |
| Equity | 71.074 | 71.974 | 72.324 | 72.702 | 73.070 |
| Long-term debt | 30.046 | 29.581 | 27.409 | 27.931 | 27.885 |
| Short-term debt | 14.525 | 8.930 | 8.552 | 6.960 | 1.289 |
| Total debt | 44.571 | 38.511 | 35.961 | 34.891 | 29.174 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GS Management | Management | 1986 |
| Former (2) | ||
AV Audit | Audit | 1999 – 2003 |
HK Management | Management | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2017 | |
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Former (5) | ||
| Chairman | 2014 – 2016 | |
| Board of Directors | 1997 – 2005 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 2005 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Gert Skare | Management | 0 companies |
| Hanne Knudsen | Management | 0 companies |
| Lars Martens Clausen | Chairman | 0 companies |
| Lars Meldgaard Junker | Board of Directors | 0 companies |
| Gerda Meldgaard Skare | Chairman | 0 companies |
| Klaus Skare | Board of Directors | 0 companies |
| Peter Heide Wessel | Chairman | 0 companies |
| Susanne Skare Viller | Board of Directors | 0 companies |
| Ida Skare Rosendahl | Board of Directors | 0 companies |
| Arne Studsgård | Board of Directors | 0 companies |
| Erik Gunnar Høeg | Board of Directors | 0 companies |