| Revenue | DKK 4K | +0% |
| EBITDA | DKK 4K | +0% |
| Net profit | DKK 1K | -85% |
| Total assets | DKK 222K | +1% |
| Equity | DKK 214K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 135 | 220 | 368 | -7 | -7 | -7 | -7 | 3 | 4 | 4 | 3 | 4 | 4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 258 | 135 | 220 | 368 | -7 | -7 | -7 | -7 | 3 | 4 | 4 | 3 | 4 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 258 | 135 | 220 | 368 | -7 | -7 | -7 | -7 | 3 | 4 | 4 | 3 | 4 | 4 |
| Net financials | 262 | 156 | 237 | 403 | 167 | 190 | 132 | 27 | 39 | 19 | 7 | 14 | 7 | -2 |
| Profit before tax | 256 | 149 | 231 | 397 | 160 | 183 | 125 | 20 | 42 | 23 | 12 | 17 | 11 | 2 |
| Tax | -116 | -84 | -64 | 112 | -57 | 35 | 24 | 2 | 8 | 4 | 2 | 4 | 2 | 1 |
| Net profit | 360 | 175 | 278 | 395 | 214 | 148 | 101 | 17 | 35 | 19 | 9 | 14 | 9 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.716 | 1.635 | 1.762 | 1.658 | 1.614 | 1.539 | 1.427 | 1.234 | 1.050 | 854 | 638 | 431 | 220 | 222 |
| Equity | 1.099 | 1.075 | 1.152 | 1.548 | 1.562 | 1.509 | 1.410 | 1.228 | 1.042 | 841 | 631 | 424 | 213 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 604 | 553 | 607 | 110 | 50 | 29 | 17 | 7 | 8 | 13 | 8 | 7 | 7 | 8 |
| Total debt | 604 | 553 | 607 | 110 | 50 | 29 | 17 | 7 | 8 | 13 | 8 | 7 | 7 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
DE | Audit | 1987 | — | — |
CM Audit | Audit | 2002 | — | — |
TS Management | Management | 1987 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hemmingsen Samsø ApS | Company | 50.0% | 50.0% | 2002 |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| DANSK ERHVERVSREVISION A/S | Audit | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Torben Stjerne Mikkelsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Christine Gauhl Hemmingsen | Board of Directors | 0 companies |
| Børge Sjørslev Kristensen | Board of Directors | 0 companies |
| Jens Michael Stjerne Mikkelsen | Board of Directors | 0 companies |
| Lars Finsteen Gjødvad | Board of Directors | 0 companies |