| Revenue | DKK 8,7M | -309% |
| EBITDA | DKK 4,2M | +142% |
| Net profit | DKK 4,2M | +146% |
| Total assets | DKK 16,4M | +23% |
| Equity | DKK 5,1M | +483% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.887 | 10.010 | 9.809 | -4.140 | 8.654 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.237 | 3.118 | 3.078 | -9.940 | 4.204 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.237 | 3.118 | 3.078 | -9.940 | 4.204 |
| Net financials | -71 | -73 | -218 | -281 | -287 |
| Profit before tax | 1.165 | 3.045 | 2.861 | -10.221 | 3.917 |
| Tax | 279 | 706 | 677 | -955 | -310 |
| Net profit | 886 | 2.340 | 2.184 | -9.266 | 4.226 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.072 | 24.141 | 23.506 | 13.329 | 16.381 |
| Equity | 8.778 | 11.117 | 11.142 | 876 | 5.102 |
| Long-term debt | 61 | 188 | 154 | 1.118 | 1.097 |
| Short-term debt | 8.823 | 11.749 | 11.527 | 11.138 | 9.890 |
| Total debt | 8.883 | 11.938 | 11.682 | 12.256 | 10.987 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 1990 |
| Former (3) | ||
ET | Audit | 1990 – 1990 |
NR Management | Management | 1990 – 2004 |
PE Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2013 | |
| Former (3) | ||
| Board of Directors | 1997 – 2013 | |
| Board of Directors | 1997 – 2004 | |
| Board of Directors | 1997 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 10–14.99% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels-Jørn Raahauge Jørgensen | Management | 0 companies |
| Jens Møller Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Morten Maagaard Rasmussen | Board of Directors | 0 companies |
| Rasmus Møller Jensen | Board of Directors | 0 companies |
| Annette Jensen | Board of Directors | 0 companies |
| Lilian Birgitte Jørgensen | Board of Directors | 0 companies |
| Knud Kasper Damsgaard | Board of Directors | 0 companies |