| Revenue | DKK 3,7M | +0% |
| EBITDA | DKK 1,6M | +16% |
| Net profit | DKK 1,1M | +16% |
| Total assets | DKK 6,1M | +29% |
| Equity | DKK 3,5M | +43% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.179 | 1.297 | 1.510 | 1.708 | 1.718 | 1.892 | 1.569 | 1.883 | 2.090 | 2.247 | 2.257 | 2.514 | 3.654 | 3.670 |
| Staff expenses | -938 | -1.062 | -1.098 | -1.164 | -1.416 | -1.425 | -1.607 | -1.890 | -1.754 | -1.548 | -1.707 | -1.840 | -2.289 | -2.086 |
| EBITDA | 240 | 234 | 412 | 544 | 302 | 468 | -37 | -7 | 298 | 699 | 550 | 673 | 1.365 | 1.584 |
| Depreciation & amort. | 140 | -155 | -105 | -80 | -103 | -112 | -147 | -286 | -239 | -203 | -190 | -159 | -100 | -122 |
| EBIT | 100 | 79 | 307 | 463 | 199 | 356 | -184 | -293 | 59 | 496 | 360 | 515 | 1.265 | 1.462 |
| Net financials | -72 | -57 | -54 | -38 | -21 | -16 | -56 | -43 | -41 | -34 | -39 | -47 | -24 | -29 |
| Profit before tax | 28 | 29 | 254 | 425 | 178 | 340 | -240 | -336 | 19 | 462 | 321 | 468 | 1.240 | 1.432 |
| Tax | 12 | 4 | 57 | 98 | 48 | 83 | -42 | -69 | 11 | 107 | 72 | 106 | 274 | 309 |
| Net profit | 16 | 25 | 197 | 327 | 130 | 257 | -198 | -268 | 8 | 355 | 249 | 362 | 966 | 1.124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.304 | 2.412 | 2.386 | 2.762 | 2.638 | 3.017 | 3.809 | 3.481 | 3.327 | 3.602 | 3.391 | 3.673 | 4.735 | 6.095 |
| Equity | 339 | 364 | 561 | 838 | 917 | 1.122 | 871 | 604 | 612 | 966 | 1.233 | 1.536 | 2.442 | 3.498 |
| Long-term debt | 174 | 158 | 142 | 205 | 146 | 166 | 512 | 569 | 505 | 433 | 462 | 515 | 359 | 335 |
| Short-term debt | 1.673 | 1.785 | 1.598 | 1.634 | 1.490 | 1.643 | 2.362 | 2.308 | 2.204 | 2.116 | 1.674 | 1.622 | 1.934 | 2.262 |
| Total debt | 1.847 | 1.943 | 1.740 | 1.839 | 1.636 | 1.788 | 2.874 | 2.877 | 2.709 | 2.549 | 2.136 | 2.137 | 2.293 | 2.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PA Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Palle Andersen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |