| Revenue | DKK 576K | -1% |
| EBITDA | DKK 14K | +112% |
| Net profit | DKK 7K | +106% |
| Total assets | DKK 17,5M | +1160% |
| Equity | DKK 356K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 945 | 1.116 | 738 | 504 | 477 | 582 | 569 | 459 | 603 | 723 | 786 | 583 | 576 |
| Staff expenses | -748 | -931 | -1.106 | -1.048 | -510 | -323 | -444 | -467 | -361 | -527 | -668 | -703 | -693 | -562 |
| EBITDA | 10 | 14 | 10 | -310 | -10 | 146 | 136 | 82 | 98 | 75 | 56 | 83 | -110 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 14 | 10 | -310 | -10 | 146 | 136 | 82 | 98 | 75 | 56 | 83 | -110 | 14 |
| Net financials | -7 | -2 | 2 | -11 | -16 | -2 | -3 | -54 | -11 | -12 | -11 | -6 | -7 | -4 |
| Profit before tax | 61 | 12 | 13 | -322 | -26 | 144 | 133 | 28 | 86 | 63 | 45 | 78 | -117 | 9 |
| Tax | 29 | 3 | 6 | 25 | -0 | -0 | -0 | -18 | 19 | 14 | 11 | 49 | 2 | 2 |
| Net profit | 32 | 9 | 6 | -347 | -26 | 144 | 133 | 46 | 68 | 49 | 34 | 29 | -120 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.002 | 5.522 | 9.407 | 6.118 | 4.599 | 1.483 | 2.349 | 5.174 | 4.119 | 1.445 | 1.772 | 2.519 | 1.391 | 17.525 |
| Equity | 324 | 333 | 339 | -7 | -33 | 111 | 244 | 290 | 357 | 406 | 441 | 469 | 350 | 356 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.678 | 5.189 | 9.067 | 6.126 | 4.632 | 1.373 | 2.106 | 4.884 | 3.762 | 1.039 | 1.332 | 2.050 | 1.042 | 17.169 |
| Total debt | 3.678 | 5.189 | 9.067 | 6.126 | 4.632 | 1.373 | 2.106 | 4.884 | 3.762 | 1.039 | 1.332 | 2.050 | 1.042 | 17.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Management | Management | 1990 | — | — |
BU Management | Management | 1990 | — | — |
EH | Audit | 1990 | — | — |
NG Audit | Audit | 1996 | — | — |
| 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 |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Bent Ulstrøm Siim | Management | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |
| Niels-Erik Gottlieb | Audit | 0 companies |
| Anette Hougaard | Board of Directors | 0 companies |