| Revenue | DKK 219K | -24% |
| EBITDA | DKK 41K | -67% |
| Net profit | DKK 273K | +70% |
| Total assets | DKK 803K | +25% |
| Equity | DKK 685K | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 276 | 275 | 256 | 244 | 268 | 230 | 215 | 234 | 288 | 288 | 219 |
| Staff expenses | -90 | -78 | -163 | -208 | -155 | -160 | -200 | -191 | -138 | -107 | -163 | -178 |
| EBITDA | 99 | 138 | 12 | -7 | 30 | 61 | -15 | -7 | 62 | 181 | 125 | 41 |
| Depreciation & amort. | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 |
| EBIT | 95 | 135 | 8 | -7 | 30 | 61 | -15 | -7 | 62 | 181 | 125 | 34 |
| Net financials | 68 | 62 | 270 | 129 | -65 | 11 | 26 | 52 | 74 | 103 | 82 | 317 |
| Profit before tax | 163 | 196 | 277 | 122 | -35 | 72 | 11 | 45 | 136 | 284 | 206 | 351 |
| Tax | 27 | 34 | 59 | 28 | -5 | 16 | 3 | 10 | 32 | 63 | 46 | 78 |
| Net profit | 136 | 162 | 218 | 94 | -30 | 56 | 9 | 35 | 104 | 221 | 161 | 273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 562 | 759 | 892 | 848 | 688 | 554 | 487 | 445 | 489 | 567 | 642 | 803 |
| Equity | 525 | 687 | 809 | 806 | 679 | 536 | 441 | 370 | 366 | 477 | 524 | 685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 72 | 83 | 42 | 9 | 18 | 46 | 75 | 122 | 91 | 118 | 118 |
| Total debt | 35 | 72 | 83 | 42 | 9 | 18 | 46 | 75 | 122 | 91 | 118 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Audit | Audit | 1988 | — | — |
EC | Audit | 1988 | — | — |
ET | Audit | 1988 | — | — |
SS Management | Management | 2022 | — | — |
LS | Audit | 1994 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Peter Møiniche | Audit | 0 companies |
| Erik Christian Haamann | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Sommer | Management | 0 companies |
| Lars Skovgaard-Sørensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Knud Sandal Nørgaard | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jørgen Bendsen Pedersen | Board of Directors | 0 companies |