| Revenue | DKK 420K | +670% |
| EBITDA | DKK 420K | +802% |
| Net profit | DKK 3,1M | +89% |
| Total assets | DKK 21,5M | +29% |
| Equity | DKK 16,9M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263 | 147 | -21 | 47 | 86 | 171 | 118 | 90 | 273 | 42 | 1 | -28 | 55 | 420 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 438 | -313 | -30 | 22 | 32 | 117 | 83 | -227 | 184 | 37 | -38 | -33 | 47 | 420 |
| Depreciation & amort. | 11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 |
| EBIT | 427 | -313 | -30 | 22 | 32 | 117 | 83 | -227 | 184 | 37 | -38 | -33 | 47 | 400 |
| Net financials | 667 | 426 | 1.715 | 2.919 | 1.564 | 824 | 1.480 | 1.858 | -1.761 | 28 | 2.394 | 1.457 | 1.842 | 3.282 |
| Profit before tax | — | 113 | 1.686 | 2.942 | 1.597 | 941 | 1.563 | 1.630 | -1.577 | 64 | 2.356 | 1.425 | 1.889 | 3.682 |
| Tax | 137 | -33 | 128 | 412 | 218 | 223 | 288 | 244 | 103 | 29 | 516 | 219 | 244 | 567 |
| Net profit | 957 | 147 | 1.558 | 2.529 | 1.378 | 718 | 1.276 | 1.386 | -1.680 | 36 | 1.840 | 1.206 | 1.645 | 3.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.228 | 8.081 | 9.216 | 9.836 | 12.174 | 12.548 | 12.663 | 13.436 | 11.850 | 11.777 | 14.033 | 15.032 | 16.644 | 21.495 |
| Equity | — | 4.398 | 5.956 | 8.486 | 9.864 | 10.582 | 11.858 | 13.190 | 11.454 | 9.300 | 11.082 | 12.229 | 13.813 | 16.861 |
| Long-term debt | 6.039 | 3.235 | 2.800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 620 | 448 | 450 | 1.350 | 2.310 | 1.966 | 805 | 246 | 396 | 314 | 400 | 158 | 72 | 1.530 |
| Total debt | 6.658 | 3.683 | 3.260 | 1.350 | 2.310 | 1.966 | 805 | 246 | 396 | 314 | 400 | 158 | 72 | 1.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 1989 | — | — |
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Eibye | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Arne Eibye | Board of Directors | 0 companies |
| Erik Verner Hansen | Board of Directors | 0 companies |
| Rasmus Joachim Eibye | Board of Directors | 0 companies |
| Martin Henrik Hansen | Board of Directors | 0 companies |
| Jesper Juhl Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |