| Revenue | DKK -9K | -9% |
| EBITDA | DKK -9K | +9% |
| Net profit | DKK 127K | +228% |
| Total assets | DKK 788K | +20% |
| Equity | DKK 610K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -9 | 264 | 293 | 213 | -13 | -9 | -6 | -5 | -11 | -5 | -4 | -9 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -9 | 264 | 293 | 213 | -13 | -9 | -6 | -5 | -11 | -5 | -4 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -9 | 264 | 293 | -887 | -13 | -9 | -6 | -5 | -11 | -5 | -4 | -9 | -9 |
| Net financials | -141 | 177 | -37 | -76 | -44 | 84 | -35 | -19 | 33 | 702 | -405 | -135 | -90 | 136 |
| Profit before tax | -150 | 168 | 226 | 218 | -931 | 72 | -45 | -25 | 29 | 690 | -410 | -139 | -100 | 127 |
| Tax | -0 | -7 | -39 | 52 | -222 | 17 | -10 | -6 | 6 | 152 | -90 | -0 | -0 | -0 |
| Net profit | -150 | 175 | 265 | 166 | -709 | 55 | -35 | -20 | 22 | 538 | -320 | -139 | -100 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.883 | 2.072 | 5.479 | 5.465 | 1.906 | 1.211 | 1.055 | 930 | 884 | 1.415 | 1.070 | 841 | 656 | 788 |
| Equity | 1.637 | 1.812 | 1.977 | 2.043 | 1.334 | 1.190 | 1.051 | 926 | 840 | 1.268 | 835 | 582 | 483 | 610 |
| Long-term debt | 0 | 0 | 2.585 | 2.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 260 | 322 | 376 | 571 | 22 | 4 | 4 | 44 | 147 | 234 | 258 | 173 | 178 |
| Total debt | 246 | 260 | 2.907 | 2.828 | 571 | 22 | 4 | 4 | 44 | 147 | 234 | 258 | 173 | 178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IF Founder | Founder | 1987 | — | — |
HH Audit | Audit | 1987 | — | — |
P | Audit | 1987 | — | — |
BF Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Fisker Stormly | Founder | 0 companies |
| Hans Henrik Sattrup | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Birgit Fisker Mikkelsen | Founder | 0 companies |
| Carsten Mikkelsen | Board of Directors | 0 companies |
| Cornelis Gerrit Verkerk | Board of Directors | 0 companies |
| Hans Skipper | Board of Directors | 0 companies |
| Claes Frederik Kjær Mathiesen | Board of Directors | 0 companies |
| Svend Erik Albrechtsen | Chairman | 0 companies |
| John Michael Riis | Board of Directors | 0 companies |
| Jens Staugaard Holdt | Board of Directors | 0 companies |
| Erik Jensen | Board of Directors | 0 companies |