| Revenue | DKK -32K | +23% |
| EBITDA | DKK -32K | -23% |
| Net profit | DKK 815K | +18% |
| Total assets | DKK 8,3M | +7% |
| Equity | DKK 8,1M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -50 | -8 | 19 | 10 | -29 | -44 | -30 | -57 | -154 | -28 | -29 | -26 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -88 | -46 | -18 | -7 | -29 | -44 | -30 | -57 | -154 | -28 | -29 | -26 | -32 |
| Depreciation & amort. | -0 | -0 | -7 | -7 | -5 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 |
| EBIT | -6 | -88 | -54 | -25 | -12 | -32 | -47 | -33 | -60 | -157 | -32 | -33 | -30 | -36 |
| Net financials | 332 | -197 | 239 | 794 | 363 | 868 | 774 | 821 | 726 | 966 | 446 | 764 | 789 | 900 |
| Profit before tax | 236 | -285 | 186 | 769 | 351 | 836 | 727 | 787 | 666 | 808 | 414 | 732 | 759 | 864 |
| Tax | 29 | -1 | 5 | 7 | 13 | 3 | -0 | 13 | 7 | 47 | -0 | -0 | 71 | 48 |
| Net profit | 207 | -284 | 181 | 762 | 338 | 832 | 727 | 774 | 659 | 761 | 414 | 732 | 688 | 815 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.834 | 4.273 | 4.326 | 4.816 | 4.716 | 5.450 | 5.708 | 5.685 | 5.803 | 6.346 | 6.542 | 7.086 | 7.746 | 8.277 |
| Equity | 4.553 | 4.069 | 4.024 | 4.586 | 4.569 | 5.202 | 5.641 | 5.415 | 5.775 | 6.236 | 6.350 | 6.881 | 7.369 | 8.084 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 12 | 6 | 47 | 0 | 0 | 0 | 0 |
| Short-term debt | 220 | 143 | 254 | 187 | 146 | 246 | 66 | 258 | 22 | 63 | 192 | 205 | 376 | 192 |
| Total debt | 220 | 143 | 254 | 187 | 146 | 248 | 66 | 269 | 28 | 110 | 192 | 205 | 376 | 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1998 | — | — |
NJ Audit | Audit | 1987 | — | — |
HS Audit | Audit | 1987 | — | — |
JN Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Hans Struck | Audit | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Søren Vidamo Petersen | Chairman | 0 companies |
| Jørn Andersen | Chairman | 0 companies |
| Svend Preben Løbner | Board of Directors | 0 companies |
| Anne Cecilie Østergaard | Board of Directors | 0 companies |
| Claus Vad Østergaard | Board of Directors | 0 companies |
| Carsten Friis | Board of Directors | 0 companies |
| Anna Christine Pedersen | Board of Directors | 0 companies |
| Puk Susanne Ferris | Chairman | 0 companies |
| Lis Birthe Østergaard | Board of Directors | 0 companies |