| Revenue | DKK 14M | -56% |
| EBITDA | DKK 3,8M | -74% |
| Net profit | DKK 4,2M | -66% |
| Total assets | DKK 40,8M | -3% |
| Equity | DKK 36,1M | +13% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.168 | 25.275 | 24.495 | 16.810 | 15.500 | 16.671 | 13.931 | 13.095 | 19.829 | 19.820 | 22.979 | 32.080 | 13.993 |
| Staff expenses | -0 | -0 | -0 | -13.398 | -12.792 | -13.454 | -13.845 | -10.845 | -14.543 | -14.768 | -14.810 | -11.457 | -11.085 |
| EBITDA | 6.780 | 5.142 | 5.204 | 3.412 | 2.709 | 3.217 | 86 | 2.250 | 5.285 | 5.052 | 8.169 | 14.801 | 3.835 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.780 | 5.142 | 5.204 | 3.412 | 2.709 | 3.217 | 86 | 2.250 | 5.285 | 5.052 | 8.169 | 14.801 | 3.835 |
| Net financials | 5 | -83 | -34 | -66 | -102 | -87 | 1 | 28 | 12 | 4 | 138 | 1.111 | 1.709 |
| Profit before tax | 6.785 | 5.059 | 5.169 | 3.347 | 2.607 | 3.130 | 88 | 2.278 | 5.297 | 5.056 | 8.307 | 15.912 | 5.544 |
| Tax | 1.711 | 1.311 | 1.287 | 793 | 598 | 704 | 37 | 522 | 1.181 | 1.141 | 1.893 | 3.536 | 1.298 |
| Net profit | 5.074 | 3.748 | 3.882 | 2.554 | 2.008 | 2.426 | 50 | 1.756 | 4.116 | 3.914 | 6.415 | 12.376 | 4.246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.462 | 12.261 | 15.962 | 17.539 | 17.934 | 18.562 | 18.820 | 11.400 | 26.171 | 21.791 | 29.032 | 41.912 | 40.843 |
| Equity | 11.983 | 4.331 | 8.213 | 10.767 | 12.775 | 5.201 | 3.251 | 5.007 | 9.123 | 13.038 | 19.452 | 31.828 | 36.074 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 437 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.479 | 7.930 | 7.748 | 6.772 | 5.159 | 13.361 | 15.569 | 5.956 | 17.047 | 8.754 | 9.580 | 10.084 | 4.769 |
| Total debt | 10.479 | 7.930 | 7.748 | 6.772 | 5.159 | 13.361 | 15.569 | 6.394 | 17.047 | 8.754 | 9.580 | 10.084 | 4.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
| Audit | 1993 | — | — | |
GF Management | Management | 2001 | — | — |
TK Management | Management | 2014 | — | — |
EB Management | Management | 2020 | — | — |
LT Management | Management | 1991 | — | — |
SE Management | Management | 1991 | — | — |
CJ Management | Management | 2023 | — | — |
BK Management | Management | 1991 | — | — |
KO Management | Management | 2001 | — | — |
AK Management | Management | 2013 | — | — |
KO Management | Management | 2002 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Gerardus Franciscus de Reuver | Management | 0 companies |
| Tero Korpi | Management | 0 companies |
| Erik Buseth | Management | 0 companies |
| Lita Tarp | Management | 0 companies |
| Svend Erik Beier | Management | 0 companies |
| Christopher James Hughes | Management | 0 companies |
| Bjarne Kristensen | Management | 0 companies |
| Kauko Olavi Lamminpaa | Management | 0 companies |
| Antti Kauppila | Management | 0 companies |
| Kauko Olavi Lamminpää | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Pierre-Michel Herzet | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Atte Kristian Auranen | Chairman | 0 companies |
| Alberto Chiaravallotti | Board of Directors | 0 companies |
| Claus Sjøner | Board of Directors | 0 companies |
| John Healy | Board of Directors | 0 companies |
| Erik Buseth | Board of Directors | 0 companies |
| Olli Jouko Juhani Suominen | Board of Directors | 0 companies |
| Annegrete Pedersen | Chairman | 0 companies |
| Jan Bjørk Petersen | Board of Directors | 0 companies |
| Willem Jozef Jean Eeraerts | Board of Directors | 0 companies |
| Urpo Samili Pirila | Board of Directors | 0 companies |
| Bruno Vaes | Board of Directors | 0 companies |
| Ulrich Glümer Jensen | Chairman | 0 companies |
| Giuseppe Fusar Poli | Board of Directors | 0 companies |
| Juha Antero Koponen | Chairman | 0 companies |
| Petri Mikael Myllyneva | Board of Directors | 0 companies |
| Joy Nina Winther | Board of Directors | 0 companies |
| Thomas Hallberg | Board of Directors | 0 companies |
| Kim Mauritz Hedberg | Chairman | 0 companies |
| Malak Benyakhlef | Chairman | 0 companies |
| Andrea Beccari | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |