| Revenue | DKK 898K | -7% |
| EBITDA | DKK 281K | +16% |
| Net profit | DKK 243K | -5% |
| Total assets | DKK 1,9M | +6% |
| Equity | DKK 1,6M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.131 | 727 | 659 | 306 | 588 | 757 | 293 | 518 | 672 | 812 | 1.176 | 918 | 962 | 898 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -199 | -331 | -336 | -462 | -585 | -625 | -610 | -530 |
| EBITDA | 67 | 402 | 341 | 17 | 331 | 405 | 15 | 113 | 221 | 213 | 490 | 153 | 242 | 281 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 67 | 402 | 341 | 17 | 331 | 405 | 15 | 113 | 221 | 213 | 490 | 153 | 242 | 281 |
| Net financials | 16 | 15 | 24 | 3 | 25 | 27 | -44 | 42 | -6 | 25 | -84 | 60 | 94 | 41 |
| Profit before tax | 83 | 417 | 365 | 19 | 356 | 433 | -29 | 155 | 215 | 238 | 406 | 213 | 336 | 321 |
| Tax | 19 | 112 | 89 | 10 | 78 | 94 | 3 | 31 | 49 | 57 | 92 | 53 | 80 | 78 |
| Net profit | 64 | 305 | 276 | 9 | 278 | 338 | -32 | 124 | 166 | 181 | 314 | 159 | 256 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 710 | 850 | 1.100 | 914 | 1.179 | 1.428 | 1.194 | 1.264 | 1.357 | 1.456 | 1.699 | 1.657 | 1.792 | 1.891 |
| Equity | 508 | 716 | 894 | 802 | 976 | 1.209 | 1.069 | 1.082 | 1.135 | 1.202 | 1.398 | 1.436 | 1.557 | 1.641 |
| Long-term debt | 0 | 17 | 89 | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 117 | 117 | 107 | 201 | 219 | 125 | 181 | 222 | 254 | 301 | 222 | 235 | 250 |
| Total debt | 202 | 134 | 206 | 112 | 203 | 219 | 125 | 181 | 222 | 254 | 301 | 222 | 235 | 250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
MK Management | Management | 1991 | — | — |
VC Management | Management | 1991 | — | — |
JA Audit | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Mogens Kortegaard | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jørgen Anker Nielsen | Audit | 0 companies |
| Poul Erik Brønsholm | Board of Directors | 0 companies |
| Eli Tommy Jensen | Board of Directors | 0 companies |
| Niels Thorkil Bak | Chairman | 0 companies |
| Karen Sehstedt | Board of Directors | 0 companies |