| Revenue | DKK 2,3M | -27% |
| EBITDA | DKK 189K | -78% |
| Net profit | DKK -304K | -145% |
| Total assets | DKK 4M | -20% |
| Equity | DKK 3,1M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 942 | 914 | 1.488 | 1.795 | 1.486 | 2.040 | 1.908 | 3.223 | 2.367 | 3.193 | 2.328 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.056 | -1.045 | -1.574 | -2.322 | -2.229 | -2.347 | -2.139 |
| EBITDA | -414 | 159 | 975 | 1.341 | 429 | 996 | 335 | 900 | 138 | 846 | 189 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -38 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -414 | 159 | 975 | 1.341 | 392 | 996 | 335 | 900 | 138 | 846 | 189 |
| Net financials | -1 | -10 | -0 | -1 | 0 | -0 | -52 | -1 | -33 | -5 | 35 |
| Profit before tax | -415 | 149 | 975 | 1.340 | 392 | 995 | 282 | 899 | 105 | 842 | 224 |
| Tax | -122 | 37 | 408 | 442 | 86 | 219 | 262 | 198 | 249 | 172 | 528 |
| Net profit | -293 | 111 | 567 | 898 | 305 | 776 | 20 | 701 | -143 | 670 | -304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.305 | 4.051 | 3.742 | 3.735 | 3.628 | 3.608 | 3.183 | 4.187 | 4.633 | 4.994 | 4.020 |
| Equity | 896 | 1.007 | 1.575 | 2.993 | 3.298 | 3.274 | 2.694 | 3.396 | 2.764 | 3.434 | 3.130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.409 | 3.044 | 2.167 | 743 | 330 | 334 | 488 | 791 | 1.869 | 1.561 | 890 |
| Total debt | 3.409 | 3.044 | 2.167 | 743 | 330 | 334 | 488 | 791 | 1.869 | 1.561 | 890 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2008 | — | — |
VH Management | Management | 1989 | — | — |
ET | Audit | 1989 | — | — |
JM | Audit | 1989 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AC Management | Management | 2008 | — | — |
FW Management | Management | 1989 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FB Management | Management | 1989 | — | — |
BM Management | Management | 2003 | — | — |
AB Management | Management | 1995 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
LH | Board of Directors | 2000 | — | — |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Byrch Holtzer | Management | 0 companies |
| Viggo Hansen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørn Mikkelsen Schmidt | Audit | 0 companies |
| Lars Johan Laestadius | Chief Executive Officer | 0 companies |
| Ann Charlotte Kristina Norin | Management | 0 companies |
| Flemming Wittrup | Management | 0 companies |
| Lea Anthony Backhurst | Chief Executive Officer | 0 companies |
| Flemming Bay-Jørgensen | Management | 0 companies |
| Birgit Maria Hjelm Pichat | Management | 0 companies |
| Annelise Bech | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Sara Ulrika Lindqvist | Board of Directors | 0 companies |
| Krzysztof Ignacy Zdanowski | Chairman | 0 companies |
| Lars Høj | Board of Directors | 0 companies |
| Bengt Lilja | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Ejvind Johannes Christiansen | Board of Directors | 0 companies |
| Ole Kristian Ersgaard | Board of Directors | 0 companies |
| Maare Reet Tomson Ollin | Chairman | 0 companies |
| Poul Richard Schultz | Board of Directors | 0 companies |
| Svend Aage Hollesen Basse | Board of Directors | 0 companies |
| Christian Levin-Nielsen | Board of Directors | 0 companies |
| Karsten Nordestgaard Rasmussen | Board of Directors | 0 companies |
| Iver Lassen Kyed | Board of Directors | 0 companies |
| Carl Petrus Laestadius | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Hanne Schou-Rode | Board of Directors | 0 companies |