| Revenue | DKK -401K | -4% |
| EBITDA | DKK -401K | +4% |
| Net profit | DKK 4,6M | -57% |
| Total assets | DKK 114,9M | +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 | 8.103 | 2.078 | 7.809 | -2.839 | — | — | — | — | — | -417 | -401 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.837 | 6.440 | 5.008 | 7.845 | 1.814 | 7.534 | -3.141 | -290 | -313 | -338 | -398 | -376 | -417 | -401 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.837 | 6.440 | 5.008 | 7.845 | 1.814 | 7.534 | -3.141 | -290 | -313 | -338 | -398 | -376 | -417 | -401 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.418 | 9.685 | 11.800 | -13.325 | 10.323 | 14.282 | 6.356 |
| Profit before tax | 5.837 | 6.440 | 5.008 | 7.845 | 1.814 | 7.534 | -3.141 | 11.128 | 9.371 | 11.462 | -13.723 | 9.947 | 13.865 | 5.954 |
| Tax | 1.459 | 1.610 | 1.227 | 1.843 | 399 | 1.657 | -691 | 2.448 | 2.063 | 2.522 | -3.019 | 2.188 | 3.045 | 1.311 |
| Net profit | 4.378 | 4.830 | 3.781 | 6.001 | 1.415 | 5.877 | -2.450 | 8.680 | 7.308 | 8.940 | -10.704 | 7.760 | 10.820 | 4.643 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.427 | 62.305 | 66.135 | 72.188 | 73.657 | 79.590 | 77.198 | 86.052 | 93.613 | 102.223 | 91.540 | 99.361 | 110.228 | 114.896 |
| Equity | 56.227 | 61.057 | 64.838 | 70.839 | 72.254 | 78.131 | 75.681 | 84.361 | 91.669 | 100.608 | 89.904 | 97.664 | 108.484 | 113.127 |
| 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 | 1.403 | 1.459 | 1.517 | 1.692 | 1.944 | 1.615 | 1.635 | 1.697 | 1.744 | 1.769 |
| Total debt | 1.200 | 1.248 | 1.298 | 1.349 | 1.403 | 1.459 | 1.517 | 1.692 | 1.944 | 1.615 | 1.635 | 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 |