| Revenue | DKK 4,3M | +11% |
| EBITDA | DKK 3M | +302% |
| Net profit | DKK 3,1M | +42% |
| Total assets | DKK 176,6M | -10% |
| Equity | DKK 79M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.760 | 4.629 | 5.232 | — | 5.152 | 5.338 | 5.322 | 2.184 | 3.280 | 3.187 | 3.766 | 3.924 | 4.347 |
| Staff expenses | -0 | -628 | -624 | -741 | -726 | -726 | -1.727 | -1.707 | -1.694 | -1.468 | -1.692 | -2.544 | -2.712 |
| EBITDA | 6.775 | 4.001 | 4.608 | 14.032 | 991 | 4.612 | 2.331 | 2.557 | 27.867 | -6.059 | -1.498 | -1.482 | 2.987 |
| Depreciation & amort. | -0 | -12 | -9 | -93 | -93 | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.775 | 3.989 | 4.599 | 13.939 | 898 | 4.573 | 2.331 | 2.557 | 27.867 | -6.059 | -1.498 | -1.482 | 2.987 |
| Net financials | -999 | 4.272 | -382 | -4.860 | 5.258 | -1.899 | 1.332 | 3.227 | -6.197 | 27.435 | 48.647 | 4.393 | 981 |
| Profit before tax | 5.467 | 7.776 | 4.217 | 9.079 | 6.156 | 2.675 | 3.663 | 5.784 | 21.670 | 21.375 | 47.148 | 2.911 | 3.968 |
| Tax | 416 | 760 | 1.858 | 2.145 | 985 | 597 | 813 | 1.280 | 4.772 | 4.703 | 10.408 | 745 | 880 |
| Net profit | 5.051 | 7.016 | 2.359 | 6.934 | 5.171 | 2.078 | 2.850 | 4.504 | 16.898 | 16.673 | 36.741 | 2.167 | 3.088 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136.595 | 149.184 | 154.552 | 159.366 | 162.348 | 156.849 | 157.529 | 162.973 | 181.643 | 204.473 | 246.669 | 196.583 | 176.609 |
| Equity | 42.470 | 49.486 | 49.845 | 52.783 | 53.954 | 52.032 | 50.882 | 51.386 | 62.284 | 76.957 | 113.697 | 75.864 | 78.952 |
| Long-term debt | 78.289 | 79.242 | 83.621 | 82.610 | 87.246 | 87.222 | 86.879 | 85.778 | 90.324 | 77.415 | 76.357 | 75.614 | 74.567 |
| Short-term debt | 7.811 | 12.169 | 12.339 | 12.712 | 9.987 | 6.369 | 8.772 | 14.076 | 12.530 | 34.368 | 41.657 | 30.766 | 8.444 |
| Total debt | 86.100 | 90.917 | 95.445 | 95.322 | 97.233 | 93.591 | 95.651 | 99.854 | 102.854 | 111.783 | 118.014 | 106.380 | 83.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
JG Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1996 | — | — | |
PS | Chairman | 2005 | — | — |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T4 Holding ApS | Company | 50.0% | 50.0% | 2008 |
| Individual | 33.3% | 33.3% | 2008 | |
COBRA HOLDING ApS | Company | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Gunnar Havemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Marianne Havemann | Board of Directors | 0 companies |
| Per Skov | Chairman | 0 companies |
| Thomas Johan Havemann | Board of Directors | 0 companies |
| Jens Gunnar Havemann | Board of Directors | 0 companies |
| Erik Guldfeldt-Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Svend Erik Poulsen | Board of Directors | 0 companies |