| Revenue | DKK 948K | +9% |
| EBITDA | DKK 948K | +9% |
| Net profit | DKK 249K | +92% |
| Total assets | DKK 14,1M | -1% |
| Equity | DKK 2,7M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -6 | -2 | -4 | 839 | 843 | 880 | 842 | 802 | 942 | 958 | 593 | 869 | 948 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -6 | -2 | -4 | 839 | 843 | 880 | 842 | 802 | 942 | 958 | 593 | 869 | 948 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -423 | -423 | -423 | -434 | -473 | -479 | -479 | -479 | -479 | -479 |
| EBIT | -4 | -6 | -2 | -4 | 416 | 420 | 457 | 407 | 328 | 463 | 478 | 114 | 389 | 468 |
| Net financials | 52 | 41 | 6 | -15 | -358 | -329 | -168 | -114 | -114 | -119 | -120 | -219 | -221 | -152 |
| Profit before tax | 48 | 34 | 4 | -19 | 58 | 92 | 290 | 293 | 214 | 344 | 358 | -105 | 169 | 317 |
| Tax | 12 | 9 | -6 | -5 | 31 | 2 | 64 | 65 | 47 | 76 | 79 | -23 | 39 | 68 |
| Net profit | 36 | 26 | 10 | -15 | 26 | 90 | 226 | 229 | 167 | 268 | 279 | -82 | 130 | 249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.078 | 1.113 | 1.117 | 10.567 | 10.085 | 9.724 | 9.370 | 9.233 | 9.692 | 9.642 | 8.508 | 8.027 | 14.274 | 14.146 |
| Equity | 1.061 | 1.086 | 1.097 | 1.082 | 1.108 | 1.198 | 1.424 | 1.653 | 1.820 | 2.088 | 2.368 | 2.286 | 2.416 | 2.664 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 11.296 | 10.811 |
| Short-term debt | 17 | 27 | 20 | 9.485 | 8.977 | 8.525 | 7.946 | 7.572 | 7.808 | 7.509 | 6.124 | 5.737 | 562 | 670 |
| Total debt | 17 | 27 | 20 | 9.485 | 8.977 | 8.525 | 7.946 | 7.572 | 7.808 | 7.509 | 6.124 | 5.742 | 11.858 | 11.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AC Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E 3-GRUPPEN A/S | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jørgensen | Chief Executive Officer | 0 companies |
| Andreas Christian Jørgensen | Founder | 0 companies |
| Elke Dora Jørgensen | Board of Directors | 0 companies |