| Revenue | DKK 185K | +28% |
| EBITDA | DKK 285K | -36% |
| Net profit | DKK 222K | -36% |
| Total assets | DKK 4,1M | +7% |
| Equity | DKK 3,7M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 213 | 188 | 177 | 194 | 247 | 87 | 85 | 71 | 78 | 142 | 144 | 185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | 68 | -6 | 35 | 42 | 104 | 87 | 1.047 | 421 | 328 | 142 | 444 | 285 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 45 | 68 | -6 | 35 | 42 | 104 | 87 | 1.047 | 421 | 328 | 142 | 444 | 285 |
| Net financials | 63 | 62 | 63 | 59 | 61 | 63 | -0 | -0 | -2 | -3 | -2 | -1 | 0 |
| Profit before tax | 108 | 129 | 56 | 94 | 102 | 168 | 86 | 1.047 | 419 | 325 | 140 | 443 | 285 |
| Tax | 35 | 41 | 22 | 29 | 23 | -176 | 20 | 209 | 114 | 72 | 67 | 98 | 63 |
| Net profit | 73 | 89 | 34 | 64 | 80 | 343 | 66 | 838 | 305 | 254 | 73 | 345 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.843 | 1.837 | 1.744 | 1.733 | 1.713 | 1.949 | 1.912 | 2.616 | 3.000 | 3.309 | 3.432 | 3.862 | 4.115 |
| Equity | 1.737 | 1.726 | 1.661 | 1.625 | 1.605 | 1.848 | 1.814 | 2.544 | 2.849 | 3.102 | 3.175 | 3.520 | 3.742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 111 | 83 | 108 | 108 | 101 | 98 | 72 | 88 | 89 | 103 | 121 | 131 |
| Total debt | 106 | 111 | 83 | 108 | 108 | 101 | 98 | 72 | 88 | 89 | 103 | 121 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
EM Management | Management | 1990 | — | — |
VC Founder | Founder | 1990 | — | — |
AC Founder | Founder | 1990 | — | — |
CB Founder | Founder | 1990 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Ejvind Morten Mosegaard Larsen | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Rikke Barslund | Chief Executive Officer | 0 companies |
| Elsa Larsen | Board of Directors | 0 companies |
| Johannes Rohde Barslund | Board of Directors | 0 companies |
| Birgitte Mosegaard Barslund | Board of Directors | 0 companies |