| Revenue | DKK -921K | +11% |
| EBITDA | DKK -921K | -11% |
| Net profit | DKK 165K | +283% |
| Total assets | DKK 7,4M | +3% |
| Equity | DKK 7,3M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.314 | 2.827 | 2.677 | 2.770 | 750 | -170 | -160 | -94 | -504 | -195 | -656 | -848 | -830 | -921 |
| Staff expenses | -1.973 | -2.206 | -2.546 | -2.063 | -581 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 341 | 622 | 131 | 708 | 169 | -170 | -160 | -94 | -504 | -195 | -656 | -848 | -830 | -921 |
| Depreciation & amort. | 70 | -73 | -52 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 272 | 549 | 79 | 690 | 169 | -170 | -160 | -94 | -504 | -195 | -656 | -848 | -830 | -921 |
| Net financials | 106 | 76 | 46 | -0 | 338 | 324 | 187 | 649 | 1.120 | 992 | 1.110 | 684 | 692 | 891 |
| Profit before tax | 325 | 626 | 125 | 690 | 507 | 154 | 27 | 555 | 616 | 796 | 454 | -165 | -137 | -29 |
| Tax | 85 | 161 | 34 | 167 | -129 | -35 | -34 | -19 | -112 | -44 | -149 | -186 | -181 | -195 |
| Net profit | 240 | 464 | 91 | 522 | 636 | 189 | 61 | 574 | 728 | 841 | 603 | 21 | 43 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.060 | 4.901 | 5.572 | 6.216 | 5.103 | 4.348 | 4.404 | 5.127 | 6.006 | 6.813 | 7.338 | 7.091 | 7.153 | 7.401 |
| Equity | 2.337 | 2.801 | 2.893 | 3.415 | 4.051 | 4.240 | 4.301 | 4.876 | 5.603 | 6.444 | 7.047 | 7.068 | 7.111 | 7.276 |
| Long-term debt | 57 | 135 | 7 | 136 | 31 | 83 | 82 | 217 | 379 | 346 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.666 | 1.965 | 2.672 | 2.665 | 1.021 | 25 | 20 | 34 | 24 | 23 | 291 | 24 | 42 | 125 |
| Total debt | 1.723 | 2.100 | 2.680 | 2.801 | 1.052 | 108 | 102 | 251 | 403 | 369 | 291 | 24 | 42 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Deputy | Deputy | 1990 | — | — |
TI Deputy | Deputy | 1998 | — | — |
KJ Deputy | Deputy | 2000 | — | — |
ET | Audit | 1990 | — | — |
BL Deputy | Deputy | 2006 | — | — |
FI Deputy | Deputy | 1998 | — | — |
OS Deputy | Deputy | 1999 | — | — |
| Audit | 1990 | — | — | |
JK Deputy | Deputy | 2001 | — | — |
ER | Deputy | 1990 | — | — |
OS Management | Management | 1990 | — | — |
SI Deputy | Deputy | 2006 | — | — |
JB Management | Management | 2006 | — | — |
FN Deputy | Deputy | 1990 | — | — |
KV Deputy | Deputy | 2005 | — | — |
EV Management | Management | 1990 | — | — |
HH Deputy | Deputy | 2005 | — | — |
| Deputy | 2001 | — | — | |
JR Deputy | Deputy | 1998 | — | — |
HS Deputy | Deputy | 2006 | — | — |
NN Deputy | Deputy | 2006 | — | — |
RB Management | Management | 1990 | — | — |
LN Deputy | Deputy | 1990 | — | — |
HV Deputy | Deputy | 1990 | — | — |
MD Management | Management | 1990 | — | — |
BR Deputy | Deputy | 1990 | — | — |
JR Deputy | Deputy | 2006 | — | — |
SS Management | Management | 1990 | — | — |
ES Deputy | Deputy | 2003 | — | — |
SH Deputy | Deputy | 1990 | — | — |
PK | Deputy | 1990 | — | — |
BA | Deputy | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2026 | |
DANSKE BANK A/S | Company | 5.0% | 5.0% | 2013 |
MØNS BANK A/S | Company | 5.0% | 5.0% | 1990 |
APOLLO GROUP A/S | Company | 5.0% | 5.0% | 1990 |
| Individual | 15.0% | 15.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Møller Holbæk | Deputy | 0 companies |
| Tony Ingolf Nielsen | Deputy | 0 companies |
| Kim Jansdorf | Deputy | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Lykke | Deputy | 0 companies |
| Finn Ib Skaaning | Deputy | 0 companies |
| Ole Steen Petersen | Deputy | 0 companies |
| Reg. revisor Carl Johan Poulsen | Audit | 0 companies |
| Jørgen Karl Møller | Deputy | 0 companies |
| Ernst Rudolf Lund-Andersen | Deputy | 0 companies |
| Ole Steen Dziegiel | Management | 0 companies |
| Sven Ib Johansen | Deputy | 0 companies |
| Jesper Blomberg | Management | 0 companies |
| Frede Nielsen | Deputy | 0 companies |
| Kathe Vest Rasmussen | Deputy | 0 companies |
| Erik Volf Büchert | Management | 0 companies |
| Helge Holger Jensen | Deputy | 0 companies |
| Morten Roneklint Ryborg Ellehauge | Deputy | 0 companies |
| Jørgen Rasmussen | Deputy | 0 companies |
| Hans Steffen Steffensen | Deputy | 0 companies |
| Nils Natorp | Deputy | 0 companies |
| Robert Bruce Knox Martin | Management | 0 companies |
| Lars Nordahl Hansen | Deputy | 0 companies |
| Helmer Vinther | Deputy | 0 companies |
| Mogens Due | Management | 0 companies |
| Birthe Rikke Jørgensen | Deputy | 0 companies |
| Jens Ravn | Deputy | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Erik Strange | Deputy | 0 companies |
| Stig Hansenmeyer Ryhl | Deputy | 0 companies |
| Preben Køhler Christensen | Deputy | 0 companies |
| Birthe Anna Oline Nielsen | Deputy | 0 companies |
| Peter Ole Sørensen | Board of Directors | 0 companies |
| Bjarne Hesselberg | Board of Directors | 0 companies |
| Torben Suldrup Nielsen | Board of Directors | 0 companies |
| Keld Møller Hansen | Board of Directors | 0 companies |
| Per Præstgaard Brix | Board of Directors | 0 companies |
| Thomas Martinsen | Board of Directors | 0 companies |
| Elly Nielsen | Chairman | 0 companies |
| Arne Nordahl | Board of Directors | 0 companies |
| Karsten Michael Sørensen | Board of Directors | 0 companies |
| Ole Ken Jørgensen | Board of Directors | 0 companies |
| Vagn Ove Petersen | Board of Directors | 0 companies |
| Birgitte Steen Jørgensen | Board of Directors | 0 companies |
| Lutz Eberhardt Crenzien | Chairman | 0 companies |
| Michael Larsen | Board of Directors | 0 companies |
| Hans Helge Hansen Eskling | Board of Directors | 0 companies |
| Per Dideriksen | Board of Directors | 0 companies |
| Stig Evald Greisgaard Larsen | Board of Directors | 0 companies |
| Søren Hovmand | Board of Directors | 0 companies |
| Susanne Nøhr | Board of Directors | 0 companies |
| Jens Ole Eskling | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |