| Revenue | DKK 605K | +30% |
| EBITDA | DKK 336K | +801% |
| Net profit | DKK 241K | +2088% |
| Total assets | DKK 6,5M | +6% |
| Equity | DKK 2,3M | +12% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 514 | 548 | 475 | 464 | 605 |
| Staff expenses | -383 | -424 | -433 | -427 | -269 |
| EBITDA | 130 | 125 | 42 | 37 | 336 |
| Depreciation & amort. | -73 | -73 | -73 | -73 | -73 |
| EBIT | 58 | 52 | -31 | -36 | 263 |
| Net financials | 37 | 33 | 40 | 21 | 35 |
| Profit before tax | 95 | 85 | 10 | -15 | 298 |
| Tax | 21 | 19 | 2 | -3 | 57 |
| Net profit | 74 | 66 | 7 | -12 | 241 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.377 | 5.571 | 5.776 | 6.095 | 6.468 |
| Equity | 1.994 | 2.060 | 2.067 | 2.055 | 2.296 |
| Long-term debt | 1.596 | 1.481 | 1.409 | 1.289 | 1.180 |
| Short-term debt | 1.619 | 1.856 | 2.140 | 2.604 | 2.859 |
| Total debt | 3.215 | 3.338 | 3.549 | 3.893 | 4.039 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1988 – 1989 |
SR Management | Management | 1988 – 1994 |
PE Management | Management | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Rousing Clemmensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Anders Schebye | Chairman | 0 companies |