| Revenue | DKK 744K | +13% |
| EBITDA | DKK 185K | +30% |
| Net profit | DKK 158K | +31% |
| Total assets | DKK 5,6M | +17% |
| Equity | DKK 4,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.613 | 1.055 | 1.252 | 1.330 | 1.291 | 1.099 | 1.197 | 854 | 960 | 287 | 604 | 726 | 660 | 744 |
| Staff expenses | -1.662 | -1.032 | -896 | -870 | -937 | -968 | -933 | -964 | -1.027 | -1.023 | -815 | -569 | -518 | -559 |
| EBITDA | -49 | 3 | 356 | 460 | 354 | 130 | 264 | -110 | -67 | -736 | -211 | 157 | 142 | 185 |
| Depreciation & amort. | 27 | 6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -77 | -89 |
| EBIT | -76 | -3 | 356 | 460 | 354 | 130 | 264 | -110 | -67 | -736 | -211 | 157 | 65 | 96 |
| Net financials | 10 | -7 | -0 | 0 | 90 | 90 | 122 | 118 | 116 | 95 | 97 | 93 | 56 | 62 |
| Profit before tax | -66 | -11 | 356 | 461 | 443 | 220 | 386 | 8 | 50 | -642 | -114 | 250 | 121 | 158 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -66 | -11 | 356 | 461 | 443 | 220 | 386 | 8 | 50 | -642 | -114 | 250 | 121 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.766 | 3.144 | 3.987 | 4.244 | 4.951 | 5.005 | 5.970 | 5.875 | 5.560 | 4.887 | 4.434 | 4.637 | 4.828 | 5.643 |
| Equity | 2.583 | 2.572 | 2.928 | 3.388 | 3.832 | 4.052 | 4.437 | 4.445 | 4.495 | 3.853 | 3.740 | 3.990 | 4.242 | 4.400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 118 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.183 | 572 | 1.060 | 855 | 989 | 830 | 1.442 | 1.338 | 926 | 844 | 616 | 589 | 545 | 1.196 |
| Total debt | 1.183 | 572 | 1.060 | 855 | 989 | 830 | 1.442 | 1.338 | 966 | 962 | 616 | 589 | 545 | 1.196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Management | Management | 1997 | — | — |
ET | Audit | 1990 | — | — |
FC Management | Management | 1990 | — | — |
PS Management | Management | 2010 | — | — |
DC Management | Management | 2020 | — | — |
GZ Management | Management | 2006 | — | — |
JM Management | Management | 1990 | — | — |
JM Management | Management | 2021 | — | — |
IH Management | Management | 2013 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
JB Management | Management | 2000 | — | — |
PE Management | Management | 1990 | — | — |
PJ Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Peter Dahl | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Frederik Christian Otto Lütken | Management | 0 companies |
| Pål Søtorp | Management | 0 companies |
| David Chalmers | Management | 0 companies |
| Günther Zachbauer | Management | 0 companies |
| Jens Mortensen | Management | 0 companies |
| Jarna Maria Pere | Management | 0 companies |
| Ingvil Houmb Sjölin | Management | 0 companies |
| Richard Sjøstrann Riel | Chief Executive Officer | 0 companies |
| Jens Blichfeldt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Poul Jens Borre | Management | 0 companies |
| Reinhard Mahr | Board of Directors | 0 companies |
| Christian-Mathias Ender | Board of Directors | 0 companies |
| Tassilo Gruber | Chairman | 0 companies |
| Michael Schmied | Board of Directors | 0 companies |
| Daniel Rogger | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Maria Koller | Board of Directors | 0 companies |
| Anders Henrik Björck | Board of Directors | 0 companies |
| Petra Hofer | Board of Directors | 0 companies |
| Arnold Schmied | Chairman | 0 companies |
| Pål Søtorp | Board of Directors | 0 companies |
| Klaus Anton Schmied | Board of Directors | 0 companies |
| Thomas Windischbauer | Board of Directors | 0 companies |
| Klaus Schmied | Chairman | 0 companies |
| Arnold Schmied | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jan Rosenberg | Chairman | 0 companies |
| Frank Cornelis | Board of Directors | 0 companies |
| Leif Ole Lund-Andersen | Board of Directors | 0 companies |
| Arnold Schmied | Board of Directors | 0 companies |