| Revenue | DKK 257K | +15% |
| EBITDA | DKK 257K | +15% |
| Net profit | DKK 652K | -5% |
| Total assets | DKK 28M | +1% |
| Equity | DKK 22,7M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 160 | 341 | 334 | 284 | -421 | -642 | 271 | 296 | 323 | 7 | 156 | 224 | 257 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 135 | 160 | 341 | 334 | 284 | -421 | -642 | 271 | 296 | 323 | 7 | 156 | 224 | 257 |
| Depreciation & amort. | 30 | -30 | -30 | -30 | -30 | -30 | -69 | -69 | -69 | -69 | -69 | -69 | -69 | -35 |
| EBIT | 105 | 130 | 311 | 304 | 254 | -451 | -711 | 202 | 227 | 254 | -61 | 87 | 155 | 222 |
| Net financials | 281 | 754 | 579 | 470 | 104 | 706 | 336 | -221 | -443 | 945 | -154 | 2.327 | 714 | 639 |
| Profit before tax | 385 | 884 | 890 | 775 | 358 | 255 | -375 | -19 | -215 | 1.200 | -215 | 2.414 | 869 | 861 |
| Tax | 95 | 223 | 299 | 182 | 69 | 47 | -81 | -4 | -47 | 264 | -47 | 531 | 182 | 208 |
| Net profit | 290 | 661 | 591 | 593 | 289 | 208 | -294 | -15 | -168 | 936 | -168 | 1.883 | 687 | 652 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.442 | 26.284 | 26.863 | 27.322 | 27.326 | 27.344 | 27.069 | 26.869 | 26.643 | 27.616 | 27.051 | 27.192 | 27.848 | 28.044 |
| Equity | 16.546 | 15.808 | 16.753 | 17.395 | 17.684 | 17.892 | 17.598 | 17.592 | 17.433 | 18.377 | 18.218 | 20.110 | 20.797 | 22.726 |
| Long-term debt | 6.000 | 7.894 | 7.849 | 7.620 | 7.434 | 7.250 | 7.055 | 6.869 | 6.899 | 6.714 | 6.529 | 4.292 | 4.110 | 4.110 |
| Short-term debt | 165 | 344 | 303 | 360 | 274 | 281 | 576 | 580 | 540 | 642 | 477 | 937 | 1.112 | 638 |
| Total debt | 6.165 | 8.238 | 8.151 | 7.980 | 7.708 | 7.531 | 7.631 | 7.449 | 7.439 | 7.356 | 7.007 | 5.230 | 5.222 | 4.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Founder | Founder | 1991 | — | — |
CR Founder | Founder | 1991 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Gregers Christopher Vogel | Founder | 0 companies |
| Carl Rosenørn-Lehn | Founder | 0 companies |
| Lanboforeningernes Regnskabskontor Varde | Audit | 0 companies |
| Fritz Rosenørn-Lehn | Board of Directors | 0 companies |
| David Emil Kaastrup-Olsen | Board of Directors | 0 companies |
| Poul Winther Andersen | Board of Directors | 0 companies |