| Revenue | DKK 777K | +18% |
| EBITDA | DKK 777K | +18% |
| Net profit | DKK -1,9M | -179% |
| Total assets | DKK 5,9M | -31% |
| Equity | DKK 5,6M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 608 | -801 | 811 | 672 | 684 | 552 | 702 | 947 | 559 | 531 | 692 | 685 | 659 | 777 |
| Staff expenses | -530 | -581 | -571 | -442 | -444 | -441 | -444 | -451 | -360 | -389 | -16 | -0 | -0 | -0 |
| EBITDA | 77 | -220 | 240 | 230 | 241 | 111 | 258 | 496 | 199 | 142 | 675 | 685 | 659 | 777 |
| Depreciation & amort. | -0 | -0 | -5 | -61 | -69 | -61 | -61 | -61 | -61 | -61 | -16 | -16 | -16 | -16 |
| EBIT | 77 | -220 | 235 | 169 | 172 | 49 | 197 | 435 | 138 | 81 | 659 | 669 | 643 | 761 |
| Net financials | 858 | 0 | 1.183 | 0 | 6 | 788 | 675 | 674 | 1.721 | 1.744 | 842 | 1.064 | 2.380 | -3.145 |
| Profit before tax | 936 | -1.402 | 3.407 | 2.330 | 178 | 837 | 871 | 1.109 | 2.192 | 1.825 | 1.501 | 1.733 | 3.023 | -2.384 |
| Tax | 22 | -357 | 530 | 580 | 8 | 167 | 192 | 244 | 412 | 383 | 331 | 389 | 663 | -521 |
| Net profit | 914 | -1.045 | 2.877 | 1.749 | 170 | 671 | 679 | 865 | 1.780 | 1.441 | 1.171 | 1.343 | 2.360 | -1.863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.836 | 7.818 | 10.962 | 13.001 | 12.507 | 10.081 | 10.311 | 10.722 | 10.281 | 10.742 | 6.106 | 6.077 | 8.503 | 5.886 |
| Equity | 7.585 | 7.230 | 10.107 | 11.856 | 12.027 | 9.247 | 9.927 | 10.292 | 9.622 | 9.963 | 5.634 | 5.177 | 7.537 | 5.552 |
| Long-term debt | 0 | 0 | 0 | 248 | 0 | 48 | 46 | 106 | 351 | 290 | 227 | 308 | 568 | 0 |
| Short-term debt | 250 | -588 | 826 | 859 | 440 | 746 | 303 | 297 | 288 | 479 | 236 | 583 | 386 | 334 |
| Total debt | 250 | -588 | 826 | 1.107 | 440 | 794 | 349 | 402 | 639 | 768 | 462 | 891 | 954 | 334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH | Audit | 1990 | — | — |
PP Management | Management | 1990 | — | — |
EF Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Henning Mølgård | Audit | 0 companies |
| Peter Poulsen | Management | 0 companies |
| Erik Flink | Founder | 0 companies |
| Kirsten Poulsen | Board of Directors | 0 companies |
| Camilla Selina Modler | Board of Directors | 0 companies |
| Lis Bente Modler | Board of Directors | 0 companies |