| Revenue | DKK -401K | -4% |
| EBITDA | DKK -401K | +4% |
| Net profit | DKK 4,6M | -57% |
| Total assets | DKK 114,8M | +4% |
| Equity | DKK 113,1M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.064 | 6.717 | 5.227 | 8.102 | 2.078 | 7.809 | -2.838 | — | — | — | — | — | -419 | -401 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.837 | 6.440 | 5.008 | 7.844 | 1.814 | 7.535 | -3.141 | -290 | -313 | -338 | -398 | -376 | -419 | -401 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.837 | 6.440 | 5.008 | 7.844 | 1.814 | 7.535 | -3.141 | -290 | -313 | -338 | -398 | -376 | -419 | -401 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.418 | 9.683 | 11.800 | -13.364 | 10.317 | 14.279 | 6.357 |
| Profit before tax | 5.837 | 6.440 | 5.008 | 7.844 | 1.814 | 7.535 | -3.141 | 11.127 | 9.370 | 11.462 | -13.762 | 9.941 | 13.860 | 5.955 |
| Tax | 1.459 | 1.610 | 1.227 | 1.843 | 399 | 1.657 | -691 | 2.448 | 2.063 | 2.522 | -3.027 | 2.186 | 3.044 | 1.311 |
| Net profit | 4.378 | 4.830 | 3.780 | 6.001 | 1.415 | 5.877 | -2.450 | 8.679 | 7.307 | 8.940 | -10.735 | 7.755 | 10.816 | 4.644 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.422 | 62.300 | 66.130 | 72.182 | 73.651 | 79.584 | 77.192 | 86.046 | 93.605 | 102.216 | 91.502 | 99.318 | 110.181 | 114.850 |
| Equity | 56.222 | 61.052 | 64.832 | 70.833 | 72.248 | 78.125 | 75.675 | 84.355 | 91.661 | 100.601 | 89.867 | 97.621 | 108.437 | 113.081 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.200 | 1.248 | 1.298 | 1.349 | 1.404 | 1.459 | 1.517 | 1.692 | 1.944 | 1.615 | 1.636 | 1.697 | 1.744 | 1.769 |
| Total debt | 1.200 | 1.248 | 1.298 | 1.349 | 1.404 | 1.459 | 1.517 | 1.692 | 1.944 | 1.615 | 1.636 | 1.697 | 1.744 | 1.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1994 | — | — |
ET | Audit | 1989 | — | — |
PG Audit | Audit | 1989 | — | — |
KM Management | Management | 1989 | — | — |
AK Management | Management | 2022 | — | — |
SS Management | Management | 1989 | — | — |
PS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Christiansen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Povl Gabe | Audit | 0 companies |
| Kai Michelsen | Management | 0 companies |
| Anders Kiilsgaard Borrisholt | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Skovsted | Management | 0 companies |
| Claus Høeg Madsen | Board of Directors | 0 companies |
| Mogens Laursen | Board of Directors | 0 companies |
| Ditte Elten | Board of Directors | 0 companies |
| Carl Aage Tjur | Board of Directors | 0 companies |
| Anne-Margrete Kann Ogstrup-Pedersen | Board of Directors | 0 companies |
| Aino Kann Rasmussen | Board of Directors | 0 companies |
| Lars Erik Kann-Rasmussen | Board of Directors | 0 companies |
| Ole Bjarne Hansen | Board of Directors | 0 companies |
| Henrik Dahl | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |