| Revenue | DKK 2M | -27% |
| EBITDA | DKK -957K | -378% |
| Net profit | DKK -821K | -457% |
| Total assets | DKK 4,8M | -63% |
| Equity | DKK 1,9M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.116 | 3.522 | 3.011 | 2.695 | 2.722 | 2.535 | 2.415 | 2.502 | 2.949 | 2.502 | 6.181 | 3.030 | 2.780 | 2.025 |
| Staff expenses | -3.110 | -2.955 | -2.873 | -2.572 | -2.490 | -2.409 | -2.270 | -2.207 | -2.253 | -2.257 | -3.780 | -2.550 | -2.436 | -2.982 |
| EBITDA | 1.006 | 567 | 138 | 123 | 233 | 126 | 145 | 295 | 695 | 244 | 2.401 | 480 | 344 | -957 |
| Depreciation & amort. | 119 | -112 | -91 | -44 | -103 | -74 | -71 | -71 | -59 | -6 | -36 | -36 | -36 | -36 |
| EBIT | 886 | 455 | 47 | 79 | 129 | 52 | 74 | 224 | 636 | 239 | 2.365 | 444 | 308 | -992 |
| Net financials | 24 | 23 | 20 | -76 | -3 | 108 | -12 | -41 | 51 | 17 | -33 | 27 | -13 | -57 |
| Profit before tax | 910 | 479 | 66 | 3 | 126 | 160 | 62 | 183 | 687 | 255 | 2.333 | 471 | 295 | -1.049 |
| Tax | 223 | 113 | 17 | -14 | 36 | 37 | 15 | 41 | 151 | 58 | 451 | 103 | 65 | -228 |
| Net profit | 687 | 366 | 50 | 17 | 90 | 122 | 47 | 142 | 535 | 197 | 1.882 | 368 | 230 | -821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.634 | 6.423 | 5.993 | 5.980 | 6.846 | 6.994 | 5.064 | 4.879 | 5.493 | 6.593 | 9.581 | 11.835 | 13.025 | 4.782 |
| Equity | 3.197 | 3.562 | 3.122 | 3.138 | 3.228 | 3.351 | 3.398 | 3.540 | 4.075 | 2.273 | 4.154 | 2.522 | 2.752 | 1.931 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.437 | 2.861 | 2.872 | 2.842 | 3.617 | 3.643 | 1.666 | 1.339 | 1.417 | 4.321 | 5.427 | 9.313 | 10.273 | 2.850 |
| Total debt | 2.437 | 2.861 | 2.872 | 2.842 | 3.617 | 3.643 | 1.666 | 1.339 | 1.417 | 4.321 | 5.427 | 9.313 | 10.273 | 2.850 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2004 | — | — |
| Audit | 1986 | — | — | |
BK Management | Management | 1999 | — | — |
CN Management | Management | 2025 | — | — |
GL Unofficial title | Unofficial title | 2026 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
IB Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
P | Audit | 1986 | — | — |
OH Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANREF HOLDING A/S | Company | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Meisling Bernstein | Management | 0 companies |
| NEJSTGAARD & VETLOV STATSAUTORISERET REVISIONSANPARTSSELSKAB FREDERIKSSUND | Audit | 0 companies |
| Bjørn Knudsen | Management | 0 companies |
| Christina Nielsine Mejsling Bernstein | Management | 0 companies |
| Gabriel Lars Martiny | Unofficial title | 0 companies |
| Jan Ribeiro Bruun | Chief Executive Officer | 0 companies |
| Ib Bruno Jensen | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Ole Herdin Hansson | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Jakob Kristian Bernstein | Chairman | 0 companies |
| Jørgen Mejsling Bernstein | Board of Directors | 0 companies |
| Joanna Rosenkrantz | Board of Directors | 0 companies |
| Ove Vagn Olesen | Board of Directors | 0 companies |
| Peter Weisz Knudsen | Board of Directors | 0 companies |
| Johan Henrik Thaulow Schlüter | Board of Directors | 0 companies |
| Anna-Sophie Mejsling Bülov Pedersen | Chairman | 0 companies |
| Peter Stig Jakobsen | Chairman | 0 companies |
| Niels Erik Bell | Board of Directors | 0 companies |
| Ebbe Elmer Nielsen | Board of Directors | 0 companies |
| Nils Bernstein | Chairman | 0 companies |
| Jørgen Sørensen | Chairman | 0 companies |
| Morten Jensen | Chairman | 0 companies |
| Jørgen Leif Cadovius | Board of Directors | 0 companies |