| Revenue | DKK 1,1M | -35% |
| EBITDA | DKK -218K | -249% |
| Net profit | DKK -277K | -646% |
| Total assets | DKK 3,7M | -4% |
| Equity | DKK 1,6M | -17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.087 | 1.368 | 1.127 | 1.695 | 1.718 | 1.498 | 1.776 | 1.586 | 554 | 1.600 | 1.568 | 1.615 | 1.055 |
| Staff expenses | -1.060 | -1.015 | -1.030 | -2.135 | -1.594 | -1.348 | -1.294 | -1.377 | -584 | -995 | -1.205 | -1.469 | -1.272 |
| EBITDA | 27 | 352 | 97 | -439 | 125 | 150 | 482 | 208 | -31 | 606 | 363 | 146 | -218 |
| Depreciation & amort. | -80 | -81 | -85 | -89 | -22 | -21 | -15 | -20 | -22 | -13 | -13 | -13 | -6 |
| EBIT | -53 | 271 | 12 | -528 | 102 | 129 | 467 | 188 | -53 | 593 | 350 | 133 | -224 |
| Net financials | -51 | -31 | -39 | -41 | -44 | -51 | -41 | -52 | -112 | -72 | -27 | -63 | -128 |
| Profit before tax | -104 | 241 | -27 | -570 | 58 | 78 | 425 | 137 | -165 | 521 | 323 | 71 | -352 |
| Tax | -26 | 50 | -53 | -125 | 14 | 20 | 95 | 33 | -34 | 115 | 71 | 20 | -75 |
| Net profit | -78 | 190 | 26 | -445 | 44 | 59 | 330 | 104 | -131 | 406 | 252 | 51 | -277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.711 | 2.711 | 2.640 | 3.615 | 3.585 | 3.568 | 3.717 | 3.781 | 3.826 | 3.745 | 3.957 | 3.883 | 3.723 |
| Equity | 847 | 1.037 | 973 | 1.191 | 1.235 | 1.294 | 1.624 | 1.588 | 1.401 | 1.808 | 1.950 | 1.941 | 1.604 |
| Long-term debt | 838 | 619 | 432 | 1.157 | 1.029 | 893 | 763 | 634 | 634 | 380 | 380 | 387 | 324 |
| Short-term debt | 615 | 593 | 827 | 731 | 770 | 811 | 665 | 862 | 1.127 | 788 | 859 | 788 | 1.104 |
| Total debt | 1.453 | 1.212 | 1.259 | 1.888 | 1.799 | 1.704 | 1.428 | 1.496 | 1.761 | 1.168 | 1.240 | 1.176 | 1.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PH Management | Management | 1989 | — | — |
| Audit | 1989 | — | — | |
PE Management | Management | 1989 | — | — |
PS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Henrik Kirkeby | Management | 0 companies |
| Juncker,Schwartz & Wilhelmsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Poul Sarring | Management | 0 companies |
| Jens Michael Kierkegaard | Board of Directors | 0 companies |
| Jannie Barfod | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Chilli Maria Bøeck Sarring | Board of Directors | 0 companies |
| Lars Bøeck | Board of Directors | 0 companies |
| Anne-Marie Sarring | Board of Directors | 0 companies |
| Birthe Sarring | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |