| Revenue | DKK 34,5M | -52% |
| EBITDA | DKK 27,3M | -49% |
| Net profit | DKK 8,1M | -79% |
| Total assets | DKK 194,1M | +10% |
| Equity | DKK 83,5M | -12% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 59.251 | 35.127 | 114.943 | 72.011 | 34.549 |
| Staff expenses | -0 | -0 | -9.826 | -11.835 | -12.714 |
| EBITDA | 45.211 | 21.093 | 110.676 | 53.171 | 27.308 |
| Depreciation & amort. | -0 | -0 | -12.099 | -0 | -14.274 |
| EBIT | 45.211 | 21.093 | 98.578 | 53.171 | 13.033 |
| Net financials | -1.431 | -1.854 | -2.109 | -2.956 | -2.559 |
| Profit before tax | 43.781 | 19.239 | 96.468 | 50.215 | 10.474 |
| Tax | 9.633 | 4.310 | 21.245 | 11.213 | 2.344 |
| Net profit | 34.148 | 14.929 | 75.223 | 39.002 | 8.131 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 145.078 | 115.998 | 162.207 | 175.891 | 194.110 |
| Equity | 76.180 | 56.109 | 101.333 | 95.335 | 83.466 |
| Long-term debt | 38.363 | 32.328 | 28.201 | 25.606 | 67.408 |
| Short-term debt | 27.230 | 23.487 | 28.180 | 49.745 | 37.534 |
| Total debt | 65.592 | 55.815 | 56.381 | 75.351 | 104.942 |
| Name | Role | Member since |
|---|---|---|
| Former (17) | ||
ET | Audit | 1988 – 1989 |
JS Management | Management | 1988 – 1994 |
HP Deputy | Deputy | 2002 – 2004 |
BL Deputy | Deputy | 1988 – 2004 |
JS Deputy | Deputy | 1988 – 1996 |
SJ Deputy | Deputy | 1988 – 1995 |
EM Management | Management | 1988 – 2006 |
CL Management | Management | 2013 – 2019 |
LS Management | Management | 2006 – 2013 |
JO Deputy | Deputy | 1988 – 1997 |
LB Management | Management | 1988 – 1990 |
AL Management | Management | 2019 – 2020 |
JA Deputy | Deputy | 1998 – 2001 |
CP Deputy | Deputy | 1988 – 1995 |
ST Deputy | Deputy | 1988 – 1994 |
HS Management | Management | 1988 – 1992 |
PE Management | Management | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2021 | |
| Board of Directors | 2009 | |
| Board of Directors | 2026 | |
| Board of Directors | 2021 | |
| Deputy Chairman | 2021 | |
| Former (25) | ||
| Board of Directors | 1988 – 1997 | |
| Board of Directors | 1988 – 1995 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 1998 – 2001 | |
| Board of Directors | 1988 – 2009 | |
| Board of Directors | 1988 – 1989 | |
| Board of Directors | 1988 – 1992 | |
| Chairman | 2001 – 2021 | |
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2002 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2025 – 2026 | |
| Board of Directors | 1988 – 1994 | |
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 1988 – 1996 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 1997 – 1999 | |
| Board of Directors | 2001 – 2018 | |
| Board of Directors | 2000 – 2004 | |
| Chairman | 1988 – 2001 | |
| Chairman | 1988 – 1989 | |
| Board of Directors | 1988 – 1996 | |
| Board of Directors | 2004 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 1989 | |
| Company | 15–19.99% | 15–19.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Svendsen | Management | 0 companies |
| Hans Peter Christensen | Deputy | 0 companies |
| Britt Lindegaard | Deputy | 0 companies |
| John Søborg | Deputy | 0 companies |
| Steen Johansen Klaaby | Deputy | 0 companies |
| Else Margrethe Jensen | Management | 0 companies |
| Claus Lindholt Mikkelsen | Management | 0 companies |
| Lisbeth Sevelius Ljungstrøm | Management | 0 companies |
| Jesper Olesen | Deputy | 0 companies |
| Leif Bruun | Management | 0 companies |
| Anders Lydom | Management | 0 companies |
| Jørgen Ahlquist | Deputy | 0 companies |
| Christian Petersen | Deputy | 0 companies |
| Søren Tang Sørensen | Deputy | 0 companies |
| Holger Steffen Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bjarne Steiner | Board of Directors | 0 companies |
| Bent Møller-Jensen | Board of Directors | 0 companies |
| Anders Rohr Jørgensen | Board of Directors | 0 companies |
| Svend Aage Christensen | Board of Directors | 0 companies |
| Kurt Moltke | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Aage Ebbesen Fischer Lauritzen | Chairman | 0 companies |
| Egon Kristensen | Board of Directors | 0 companies |
| Erik Schulz Husted | Chairman | 0 companies |
| Bent Agerholm | Board of Directors | 0 companies |
| Hans Henrik Dahl Andersen | Board of Directors | 0 companies |
| Jørgen Skov | Board of Directors | 0 companies |
| Hans Duus Jørgensen | Board of Directors | 0 companies |
| Ulrik Vestenbæk | Board of Directors | 0 companies |
| Jørgen Elsted Hansen | Board of Directors | 0 companies |
| Mogens Nissen Kjær | Board of Directors | 0 companies |
| Niels Albert Sabroe | Board of Directors | 0 companies |
| Ole Hvelplund | Board of Directors | 0 companies |
| Erling Christensen | Board of Directors | 0 companies |
| Søren Holm | Board of Directors | 0 companies |
| Tage Meltofte | Board of Directors | 0 companies |
| Benjamin Callesen | Board of Directors | 0 companies |
| May-Britt Andrea Andersen Kallan | Board of Directors | 0 companies |
| Niels Tobiasen | Board of Directors | 0 companies |
| Ole Germann Olsen | Board of Directors | 0 companies |
| Andreas Lauridsen Andreasen | Chairman | 0 companies |
| Klaus Moltesen Ravn | Deputy Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Hans Bloch | Board of Directors | 0 companies |
| Charlotte Thy Christensen | Board of Directors | 0 companies |