| Revenue | DKK 1,9M | -6% |
| EBITDA | DKK -168K | -264% |
| Net profit | DKK -170K | -267% |
| Total assets | DKK 1,4M | -11% |
| Equity | DKK 1,1M | -13% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.057 | 4.362 | 3.735 | 3.334 | 2.840 | 2.713 | 2.834 | 2.631 | 2.081 | 2.140 | 2.209 | 2.146 | 2.026 | 1.907 |
| Staff expenses | -4.897 | -4.298 | -3.564 | -3.472 | -3.238 | -3.056 | -2.537 | -2.052 | -2.098 | -2.145 | -2.025 | -2.069 | -2.072 | -2.076 |
| EBITDA | 160 | 119 | 171 | -138 | -398 | -343 | 297 | 579 | -17 | -5 | 184 | 77 | -46 | -168 |
| Depreciation & amort. | 117 | -55 | -95 | -20 | -31 | -18 | -27 | -22 | -1 | -0 | -3 | -5 | -5 | -5 |
| EBIT | 43 | 64 | 76 | -158 | -428 | -361 | 271 | 558 | -19 | -5 | 180 | 72 | -51 | -173 |
| Net financials | -6 | -0 | -4 | -8 | -12 | -15 | -6 | -6 | -12 | -17 | -18 | -0 | 5 | 3 |
| Profit before tax | 40 | 9 | 72 | -166 | -440 | -376 | 265 | 552 | -30 | -22 | 162 | 72 | -46 | -170 |
| Tax | 10 | 3 | -10 | -36 | -97 | 144 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 31 | 6 | 82 | -130 | -343 | -520 | 265 | 552 | -30 | -22 | 162 | 72 | -46 | -170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.795 | 2.267 | 2.382 | 2.185 | 1.863 | 1.159 | 1.053 | 1.543 | 2.089 | 1.848 | 1.477 | 1.630 | 1.519 | 1.360 |
| Equity | 1.654 | 1.460 | 1.542 | 1.212 | 869 | 349 | 614 | 1.166 | 1.136 | 1.113 | 1.275 | 1.347 | 1.301 | 1.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.141 | 807 | 840 | 973 | 994 | 810 | 438 | 377 | 953 | 734 | 202 | 282 | 218 | 228 |
| Total debt | 1.141 | 807 | 840 | 973 | 994 | 810 | 438 | 377 | 953 | 734 | 202 | 282 | 218 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
AS Management | Management | 2015 | — | — |
PE Management | Management | 1991 | — | — |
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
ARSO HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Arne Sørensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mikael Sørensen | Management | 0 companies |
| Svend Eigil Pedersen | Board of Directors | 0 companies |
| Ib Gorm Pedersen | Board of Directors | 0 companies |
| Ellen Anna Marie Sørensen | Board of Directors | 0 companies |