| Revenue | DKK 99K | -62% |
| EBITDA | DKK -290K | -127% |
| Net profit | DKK 183K | +122% |
| Total assets | DKK 2M | +16% |
| Equity | DKK 1,5M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 86 | 74 | 90 | 29 | 62 | 88 | 70 | 184 | 224 | 433 | 209 | 292 | 262 | 99 |
| Staff expenses | -0 | -4 | -0 | -2 | -1 | -1 | -2 | -0 | -0 | -0 | -0 | -181 | -232 | -389 | -389 |
| EBITDA | 47 | 9 | 37 | 54 | -3 | 31 | 60 | 15 | 146 | 173 | 329 | 8 | 61 | -128 | -290 |
| Depreciation & amort. | -0 | -17 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | -8 | 34 | 54 | -3 | 31 | 60 | 15 | 146 | 173 | 329 | 8 | 61 | -128 | -290 |
| Net financials | 2 | 2 | -14 | 3 | -1 | 78 | 14 | 45 | -32 | 12 | 59 | -70 | 175 | 253 | 524 |
| Profit before tax | 49 | -6 | 21 | 57 | -4 | 109 | 74 | 60 | 114 | 186 | 388 | -62 | 235 | 125 | 234 |
| Tax | 12 | -0 | 4 | 13 | -0 | 24 | 16 | 13 | 25 | 41 | 85 | -0 | 54 | 43 | 51 |
| Net profit | 36 | -6 | 17 | 43 | -4 | 85 | 58 | 47 | 89 | 145 | 303 | -62 | 182 | 83 | 183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 184 | 223 | 355 | 401 | 394 | 483 | 624 | 830 | 857 | 1.113 | 1.461 | 1.375 | 1.574 | 1.698 | 1.970 |
| Equity | 167 | 143 | 312 | 365 | 361 | 472 | 540 | 314 | 220 | 715 | 987 | 1.116 | 1.297 | 1.380 | 1.533 |
| Long-term debt | 0 | 0 | 1 | 0 | 0 | 2 | 15 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 80 | 41 | 35 | 33 | 9 | 69 | 514 | 636 | 397 | 473 | 260 | 277 | 318 | 437 |
| Total debt | 17 | 80 | 42 | 35 | 33 | 11 | 84 | 517 | 636 | 397 | 473 | 260 | 277 | 318 | 437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IÆ | Audit | 1987 | — | — |
P | Audit | 1987 | — | — |
PE | Founder | 1987 | — | — |
KL Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Ærenlund Magne Abildsten | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Klaus Lind Bendixen | Management | 0 companies |
| Ove Henning Jensen | Board of Directors | 0 companies |
| Sigurd Mousten Jager Nielsen | Board of Directors | 0 companies |