| Revenue | DKK 2,6M | -33% |
| EBITDA | DKK 617K | -53% |
| Net profit | DKK 498K | -55% |
| Total assets | DKK 3,9M | -29% |
| Equity | DKK 3,1M | -30% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.626 | 1.785 | 3.750 | 3.897 | 2.628 |
| Staff expenses | -2.933 | -3.043 | -2.563 | -2.577 | -2.011 |
| EBITDA | 694 | -1.258 | 1.188 | 1.320 | 617 |
| Depreciation & amort. | -449 | -470 | -47 | -9 | -0 |
| EBIT | 244 | -1.728 | 1.141 | 1.311 | 617 |
| Net financials | 168 | -50 | -41 | 40 | 23 |
| Profit before tax | 412 | -1.778 | 1.100 | 1.351 | 640 |
| Tax | 98 | -80 | 9 | 241 | 141 |
| Net profit | 314 | -1.698 | 1.092 | 1.110 | 498 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.291 | 5.008 | 6.243 | 5.579 | 3.945 |
| Equity | 6.354 | 4.317 | 5.065 | 4.375 | 3.074 |
| Long-term debt | 142 | 88 | 107 | 113 | 97 |
| Short-term debt | 1.763 | 603 | 1.070 | 1.091 | 774 |
| Total debt | 1.904 | 691 | 1.177 | 1.204 | 871 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Chief Executive Officer | Chief Executive Officer | 2005 |
| Former (3) | ||
ET | Audit | 1988 – 1989 |
BJ Management | Management | 1988 – 2005 |
PE Management | Management | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2006 | |
| Board of Directors | 2014 | |
| Former (1) | ||
| Chairman | 1988 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Christina Maria Jerichau Larsen | Chief Executive Officer | 0 companies |
| Bjørn Jerichau | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Franziska Maria Jerichau | Chairman | 0 companies |
| Steen Roelshøj | Chairman | 0 companies |
| Annett Seifert Aaby | Board of Directors | 0 companies |