| Revenue | DKK 1,1M | +22% |
| EBITDA | DKK 6,8M | +658% |
| Net profit | DKK 5,2M | +877% |
| Total assets | DKK 9,7M | +137% |
| Equity | DKK 6,6M | +228% |
| Employees | 0 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 311 | 661 | 770 | 891 | 1.085 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 311 | 661 | 770 | 891 | 6.761 |
| Depreciation & amort. | -142 | -142 | -142 | -142 | -0 |
| EBIT | 169 | 519 | 627 | 749 | 6.761 |
| Net financials | -1 | -61 | -68 | -66 | -87 |
| Profit before tax | 167 | 458 | 560 | 683 | 6.674 |
| Tax | 37 | 101 | 123 | 150 | 1.468 |
| Net profit | 130 | 358 | 436 | 533 | 5.206 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.568 | 4.000 | 4.158 | 4.074 | 9.651 |
| Equity | 2.105 | 1.651 | 1.788 | 2.020 | 6.626 |
| Long-term debt | 2.000 | 1.927 | 1.798 | 1.695 | 1.588 |
| Short-term debt | 463 | 422 | 572 | 358 | 435 |
| Total debt | 2.463 | 2.349 | 2.370 | 2.053 | 2.023 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ET | Audit | 1989 – 1990 |
SE Audit | Audit | 1993 – 2003 |
SN Management | Management | 1989 – 2011 |
SS Management | Management | 1989 – 1990 |
KK Management | Management | 2011 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2017 | |
| Board of Directors | 2017 | |
| Board of Directors | 2016 | |
| Former (5) | ||
| Chairman | 1989 – 1998 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 1989 – 2001 | |
| Board of Directors | 1989 – 2003 | |
| Board of Directors | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Svend Erik Skov | Audit | 0 companies |
| Svend Nørholm Jensen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Kresten Krause Korsbæk | Management | 0 companies |
| Annette Marboe | Chairman | 0 companies |
| Saad Abdal Razak Whaeb | Chairman | 0 companies |
| Arne Find Pedersen | Board of Directors | 0 companies |
| Catrineda Al Seadi Clément | Board of Directors | 0 companies |
| Jens Peder Knudsen | Board of Directors | 0 companies |
| Niels Løvgren Frandsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Teodorita Al Seadi | Board of Directors | 0 companies |