| Revenue | DKK 6,2M | -51% |
| EBITDA | DKK 3,2M | +13% |
| Net profit | DKK 2,4M | +14% |
| Total assets | DKK 5,2M | -39% |
| Equity | DKK 3,4M | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.958 | 5.291 | 4.813 | 5.223 | 5.482 | 4.829 | 4.291 | 6.303 | 8.873 | 12.545 | 11.290 | 80.428 | 12.664 | 6.163 |
| Staff expenses | -6.059 | -4.444 | -4.230 | -4.340 | -4.458 | -3.719 | -3.558 | -5.627 | -8.133 | -11.727 | -9.442 | -11.978 | -9.841 | -2.971 |
| EBITDA | 898 | 846 | 583 | 883 | 1.023 | 1.110 | 733 | 676 | 740 | 818 | 1.848 | 56.662 | 2.823 | 3.192 |
| Depreciation & amort. | 30 | 30 | 63 | 10 | 66 | -24 | -24 | -7 | -20 | -46 | -146 | -402 | -171 | -62 |
| EBIT | 868 | 816 | 520 | 873 | 958 | 1.086 | 709 | 669 | 720 | 772 | 1.702 | 56.260 | 2.651 | 3.130 |
| Net financials | 5 | 30 | 20 | 11 | 9 | 4 | 6 | 10 | 13 | -7 | 2 | -205 | 22 | -94 |
| Profit before tax | 873 | 846 | 540 | 884 | 967 | 1.090 | 715 | 680 | 733 | 765 | 1.704 | 56.055 | 2.673 | 3.036 |
| Tax | 222 | 216 | 76 | 215 | 222 | 244 | 161 | 154 | 162 | 174 | 374 | 12.475 | 593 | 672 |
| Net profit | 651 | 631 | 464 | 669 | 745 | 846 | 554 | 526 | 571 | 590 | 1.329 | 43.580 | 2.081 | 2.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.243 | 5.193 | 6.492 | 3.434 | 3.739 | 3.198 | 2.465 | 3.837 | 4.688 | 5.287 | 3.562 | 50.602 | 8.464 | 5.194 |
| Equity | 200 | 200 | 1.000 | 1.000 | 1.745 | 1.846 | 1.554 | 1.526 | 1.571 | 1.590 | 2.329 | 45.581 | 4.082 | 3.365 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.042 | 4.990 | 5.489 | 2.426 | 1.994 | 1.352 | 911 | 2.309 | 2.867 | 3.686 | 1.233 | 5.021 | 4.382 | 1.828 |
| Total debt | 4.042 | 4.990 | 5.489 | 2.426 | 1.994 | 1.352 | 911 | 2.309 | 3.115 | 3.686 | 1.233 | 5.021 | 4.382 | 1.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 1999 | — | — |
LM Management | Management | 2025 | — | — |
HL Management | Management | 2025 | — | — |
KA Management | Management | 2002 | — | — |
SG Audit | Audit | 1990 | — | — |
JB Management | Management | 1990 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
KL Management | Management | 1990 | — | — |
HG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JA Management | Management | 1990 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HU Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Steiner Loe | Management | 0 companies |
| Linn Marte Haahjem | Management | 0 companies |
| Henriette Longva | Management | 0 companies |
| Kjell A Storeide | Management | 0 companies |
| Svend Gerlif | Audit | 0 companies |
| Jens Bjerregaard | Management | 0 companies |
| Kristine Landmark | Chief Executive Officer | 0 companies |
| Karsten Larsen | Management | 0 companies |
| Helge Gausnes | Chief Executive Officer | 0 companies |
| Jørn Astrup Bertelsen | Management | 0 companies |
| Christian Nordstrand Veibust | Chief Executive Officer | 0 companies |
| Herleif Ulstein | Management | 0 companies |
| Harald Brathaug | Board of Directors | 0 companies |
| Roar Hauge Nielsen | Chairman | 0 companies |
| Tor Norbye | Chairman | 0 companies |
| Rune Stokke | Board of Directors | 0 companies |