| Revenue | DKK 386K | +241% |
| EBITDA | DKK 362K | +307% |
| Net profit | DKK 952K | -57% |
| Total assets | DKK 16,9M | +6% |
| Equity | DKK 16,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | -34 | -60 | -14 | 3 | 90 | 109 | 110 | 88 | 85 | 79 | 113 | 386 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -24 | -24 | -24 |
| EBITDA | 3 | -34 | -60 | -14 | 3 | 90 | 109 | 110 | 88 | 65 | 55 | 89 | 362 |
| Depreciation & amort. | -18 | -18 | -18 | -18 | -19 | -28 | -29 | -29 | -30 | -30 | -30 | -30 | -30 |
| EBIT | -14 | -52 | -78 | -32 | -15 | 63 | 80 | 80 | 58 | 35 | 25 | 59 | 332 |
| Net financials | 1.470 | 573 | 347 | 584 | 580 | 971 | -921 | 1.384 | 1.208 | 1.371 | -919 | 2.544 | 905 |
| Profit before tax | 1.455 | 521 | 269 | 552 | 565 | 1.033 | -840 | 1.464 | 1.267 | 1.407 | -894 | 2.603 | 1.237 |
| Tax | 89 | -14 | 58 | 230 | 105 | 218 | -0 | 152 | 286 | 316 | -0 | 392 | 285 |
| Net profit | 1.367 | 535 | 211 | 322 | 459 | 816 | -840 | 1.312 | 981 | 1.091 | -894 | 2.211 | 952 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.651 | 11.894 | 11.584 | 11.820 | 12.120 | 12.318 | 11.358 | 12.744 | 13.725 | 14.679 | 13.782 | 15.997 | 16.932 |
| Equity | 9.680 | 10.215 | 10.427 | 10.749 | 11.208 | 12.023 | 11.183 | 12.495 | 13.475 | 14.566 | 13.672 | 15.883 | 16.835 |
| Long-term debt | 1.354 | 690 | 675 | 683 | 660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 617 | 989 | 482 | 289 | 252 | 295 | 175 | 250 | 250 | 113 | 110 | 114 | 98 |
| Total debt | 1.970 | 1.679 | 1.157 | 972 | 912 | 295 | 175 | 250 | 250 | 113 | 110 | 114 | 98 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
EC Management | Management | 1987 | — | — |
VC Founder | Founder | 1987 | — | — |
SE Management | Management | 1987 | — | — |
| Audit | 1998 | — | — | |
SB Founder | Founder | 1987 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 66.7% | 66.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Erling Christian Carlsen | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Svend Erik Bonde | Management | 0 companies |
| ADMINISTRATIONSSELSKABET AF 18.12.2000 ApS | Audit | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Carl Harder Carlsen | Board of Directors | 0 companies |
| Carsten Tondering | Board of Directors | 0 companies |
| Simon Wilhelmsen | Board of Directors | 0 companies |
| Karen Bonde | Board of Directors | 0 companies |
| Niels Bo Wilhelmsen | Chairman | 0 companies |
| Ole Bondo Krogsgaard | Board of Directors | 0 companies |
| Søren Carlsen | Board of Directors | 0 companies |
| Kirsten Carlsen | Board of Directors | 0 companies |