| Revenue | DKK 5,7M | -26% |
| EBITDA | DKK 2,3M | -54% |
| Net profit | DKK 3,5M | -39% |
| Total assets | DKK 85,2M | -1% |
| Equity | DKK 80,9M | +4% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.705 | 2.624 | 2.739 | 5.920 | 4.740 | 8.363 | 7.787 | 6.059 | 7.588 | 17.224 | 11.038 | 7.663 | 5.704 |
| Staff expenses | -1.905 | -1.830 | -1.935 | -2.979 | -3.606 | -2.109 | -2.639 | -2.509 | -2.321 | -3.512 | -2.847 | -2.811 | -3.452 |
| EBITDA | 800 | 794 | 804 | 2.941 | 1.134 | 6.254 | 5.108 | 3.550 | 5.267 | 13.713 | 8.191 | 4.852 | 2.252 |
| Depreciation & amort. | -91 | -21 | -130 | -132 | -132 | -86 | -250 | -268 | -267 | -294 | -270 | -186 | -186 |
| EBIT | 709 | 773 | 674 | 2.809 | 1.002 | 6.168 | 4.858 | 3.283 | 5.000 | 13.419 | 7.921 | 4.666 | 2.066 |
| Net financials | -4 | 89 | 130 | 171 | 332 | 121 | 75 | 58 | 41 | 121 | 1.665 | 2.666 | 2.386 |
| Profit before tax | 705 | 862 | 804 | 2.980 | 1.334 | 6.289 | 4.933 | 3.341 | 5.040 | 13.540 | 9.586 | 7.332 | 4.452 |
| Tax | 180 | 223 | 191 | 663 | 299 | 1.431 | 1.051 | 676 | 1.111 | 2.985 | 2.115 | 1.620 | 984 |
| Net profit | 524 | 639 | 613 | 2.317 | 1.035 | 4.859 | 3.882 | 2.665 | 3.929 | 10.555 | 7.472 | 5.712 | 3.468 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.296 | 36.621 | 38.064 | 41.866 | 41.916 | 50.192 | 63.694 | 55.446 | 60.240 | 75.430 | 89.765 | 86.251 | 85.155 |
| Equity | 33.707 | 34.346 | 34.959 | 37.277 | 38.311 | 43.170 | 47.052 | 49.717 | 53.646 | 64.201 | 71.673 | 77.385 | 80.853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 47 | 28 | 2 | 2 | -36 |
| Short-term debt | 1.589 | 2.274 | 3.104 | 4.589 | 3.605 | 7.023 | 16.629 | 5.729 | 6.561 | 11.229 | 18.091 | 8.866 | 4.302 |
| Total debt | 1.589 | 2.274 | 3.104 | 4.589 | 3.605 | 7.023 | 16.629 | 5.729 | 6.561 | 11.229 | 18.091 | 8.866 | 4.302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 1994 | — | — |
PF Management | Management | 1989 | — | — |
CF Unofficial title | Unofficial title | 2026 | — | — |
WK Management | Management | 1989 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
WJ Management | Management | 2004 | — | — |
PE Management | Management | 1989 | — | — |
MC Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Holm | Chief Executive Officer | 0 companies |
| Palle Feldskov Juul | Management | 0 companies |
| Carsten Finn Raasteen | Unofficial title | 0 companies |
| Wilhelm Karl Laidig | Management | 0 companies |
| Jørgen Frans Jørgensen | Chief Executive Officer | 0 companies |
| Walter Jan Gertsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mads Christen Gad | Management | 0 companies |
| Kurt Lausus | Chairman | 0 companies |
| Franz Domenic Boos | Board of Directors | 0 companies |
| Matthias Altfried Gierse | Board of Directors | 0 companies |
| Siegbert Hermann Bohnhorst | Board of Directors | 0 companies |
| Henry-André Hannemann | Board of Directors | 0 companies |
| Oliver Karl Smeets | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jörg Paffrath | Chairman | 0 companies |
| Herman Johannes Christensen | Board of Directors | 0 companies |
| Horst-Michel Schellberg | Chairman | 0 companies |
| Jens Knöll | Board of Directors | 0 companies |
| Tilmann Franz Amand Thaddeus Kompel | Chairman | 0 companies |
| Hartmut Feldmann | Board of Directors | 0 companies |
| Peter Georg Selbach | Chairman | 0 companies |
| Hans Bertil Gunnar Thelin | Board of Directors | 0 companies |
| Volker Senger | Board of Directors | 0 companies |
| Heinz Eberhard Weis | Chairman | 0 companies |
| Markus Tenfelde | Board of Directors | 0 companies |
| Wolgang Walter Neeser | Board of Directors | 0 companies |
| Clemens Iller | Board of Directors | 0 companies |
| Dennis Kalveram | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Ernst Wienand Jacob | Board of Directors | 0 companies |
| Michel Henri Hirner-Couderc | Board of Directors | 0 companies |
| Josef Philipp Benedikt Ignaz Riederer Freiherr von Paar Zu Schonau | Board of Directors | 0 companies |