| Revenue | DKK -560K | +169% |
| EBITDA | DKK -859K | -179% |
| Net profit | DKK 28,1M | +162% |
| Total assets | DKK 157,9M | +22% |
| Equity | DKK 157,6M | +22% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -428 | -530 | -194 | — | -398 | -185 | -182 | -165 | -157 | -207 | -157 | -208 | -560 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -0 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -299 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -428 | -630 | -294 | 12.160 | -498 | -285 | -282 | -265 | -257 | -307 | -257 | -308 | -859 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -428 | -630 | -294 | 12.160 | -498 | -285 | -282 | -265 | -257 | -307 | -257 | -308 | -859 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.898 | 9.287 | 14.432 | 0 | 15.413 | 14.508 | 12.507 | 21.157 | 19.632 | 38.153 | 27.379 | 11.272 | 29.058 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.470 | 8.657 | 14.138 | 12.160 | 14.915 | 14.222 | 12.225 | 20.893 | 19.375 | 37.846 | 27.122 | 10.963 | 28.199 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -101 | -154 | -68 | -0 | -102 | -67 | -62 | -60 | -65 | -95 | -7 | 270 | 130 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.570 | 8.811 | 14.205 | 12.160 | 15.018 | 14.289 | 12.287 | 20.953 | 19.440 | 37.941 | 27.129 | 10.694 | 28.069 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.399 | 75.870 | 84.155 | 58.681 | 87.483 | 79.991 | 74.423 | 70.560 | 91.321 | 121.070 | 133.465 | 129.853 | 157.861 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 66.696 | 69.688 | 74.735 | 1.080 | 86.443 | 79.910 | 74.223 | 69.465 | 88.991 | 120.976 | 133.385 | 129.479 | 157.628 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.703 | 6.182 | 9.420 | 0 | 1.039 | 81 | 200 | 1.096 | 2.330 | 94 | 80 | 374 | 233 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.703 | 6.182 | 9.420 | 0 | 1.039 | 81 | 200 | 1.096 | 2.330 | 94 | 80 | 374 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
FO Management | Management | 2000 | — | — |
| Audit | 1989 | — | — | |
LN Management | Management | 2003 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Frank Ole Andersen | Management | 0 companies |
| Reg. revisor Jørgen Møller Christensen | Audit | 0 companies |
| Lene Nilsson | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jim Jensen | Board of Directors | 0 companies |
| Henrik Stig Lauritsen | Chairman | 0 companies |
| Troels Grunstrup | Board of Directors | 0 companies |
| Helle Jensen | Chairman | 0 companies |
| Carsten Finn Raasteen | Board of Directors | 0 companies |
| Svend Aage Nielsen | Board of Directors | 0 companies |
| Steen Andreasen | Board of Directors | 0 companies |