| Revenue | DKK 1,1M | -16% |
| EBITDA | DKK 1,1M | -16% |
| Net profit | DKK 652K | -26% |
| Total assets | DKK 11,8M | -4% |
| Equity | DKK 3,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -518 | 365 | 1.002 | 732 | 1.022 | 2.572 | 3.188 | 3.922 | 4.117 | 3.895 | 11.240 | 427 | 1.262 | 1.060 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -518 | 365 | 1.002 | 732 | 1.022 | 2.572 | 3.188 | 3.922 | 4.117 | 3.895 | 2.505 | 427 | 1.262 | 1.060 |
| Depreciation & amort. | -642 | -642 | -642 | -642 | -642 | -1.502 | -1.502 | -1.499 | -6.153 | -372 | -372 | -372 | -372 | -372 |
| EBIT | -1.160 | -277 | 361 | 90 | 380 | 1.070 | 1.687 | 2.424 | -2.036 | 3.522 | 2.132 | 55 | 890 | 688 |
| Net financials | -609 | -646 | -641 | -489 | -323 | -302 | -241 | -178 | -130 | -49 | 0 | 247 | 237 | 148 |
| Profit before tax | -1.768 | -923 | -281 | -399 | 57 | 768 | 1.446 | 2.246 | -2.166 | 3.473 | 2.132 | 302 | 1.126 | 835 |
| Tax | -439 | -258 | -241 | -100 | 14 | 169 | 318 | 494 | -476 | 764 | 467 | 70 | 248 | 184 |
| Net profit | -1.329 | -665 | -39 | -299 | 43 | 599 | 1.128 | 1.752 | -1.689 | 2.709 | 1.665 | 232 | 879 | 652 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.740 | 23.785 | 23.594 | 22.066 | 22.055 | 20.711 | 20.220 | 17.839 | 12.757 | 15.838 | 11.781 | 11.000 | 12.354 | 11.849 |
| Equity | 4.978 | 4.313 | 4.274 | 3.975 | 4.018 | 4.617 | 5.745 | 7.496 | 5.807 | 8.516 | 7.181 | 7.412 | 4.291 | 3.943 |
| Long-term debt | 2.322 | 1.630 | 1.302 | 686 | 770 | 1.066 | 1.479 | 1.862 | 1.773 | 3.616 | 952 | 1.000 | 1.294 | 1.330 |
| Short-term debt | 16.046 | 16.487 | 16.527 | 15.784 | 15.515 | 13.335 | 11.422 | 6.905 | 4.686 | 2.027 | 2.498 | 1.415 | 5.578 | 5.367 |
| Total debt | 18.368 | 18.118 | 17.829 | 16.469 | 16.285 | 14.401 | 12.901 | 8.767 | 6.459 | 5.643 | 3.451 | 2.416 | 6.872 | 6.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2000 | — | — |
AM Founder | Founder | 1991 | — | — |
PK Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØRUM A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Søholm Jørgensen | Management | 0 companies |
| Anna Margrethe Goth | Founder | 0 companies |
| Poul Knudsen | Management | 0 companies |
| Maja Pinstrup Sørensen | Board of Directors | 0 companies |
| Ann Søholm | Board of Directors | 0 companies |
| Britt Søholm Jørgensen | Board of Directors | 0 companies |
| Eskil Trolle | Chairman | 0 companies |