| Revenue | DKK 734K | +25% |
| EBITDA | DKK 734K | +25% |
| Net profit | DKK 571K | +9% |
| Total assets | DKK 17,2M | -1% |
| Equity | DKK 15,5M | +3% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 535 | 605 | 702 | 587 | 734 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 535 | 605 | 702 | 587 | 734 |
| Depreciation & amort. | -110 | -110 | -125 | -139 | -145 |
| EBIT | 425 | 495 | 577 | 448 | 589 |
| Net financials | 145 | -177 | -288 | 186 | 118 |
| Profit before tax | 570 | 318 | 289 | 634 | 707 |
| Tax | 85 | 108 | 126 | 109 | 136 |
| Net profit | 486 | 217 | 164 | 525 | 571 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.221 | 17.822 | 17.309 | 17.275 | 17.168 |
| Equity | 14.457 | 14.560 | 14.606 | 15.009 | 15.454 |
| Long-term debt | 2.393 | 1.894 | 1.418 | 889 | 370 |
| Short-term debt | 683 | 688 | 623 | 736 | 728 |
| Total debt | 3.076 | 2.581 | 2.041 | 1.626 | 1.098 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ET | Audit | 1987 – 1987 |
JS Management | Management | 1987 – 1997 |
PS Audit | Audit | 1987 – 1997 |
PE Management | Management | 1987 – 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 1987 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 0% | 2022 | |
| Individual | 25–33.32% | 50–66.65% | 2022 | |
| Individual | 20–24.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Steen Johannesen | Management | 0 companies |
| Poul Sørensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Camilla Dreyer | Board of Directors | 0 companies |