| Revenue | DKK 15K | -58% |
| EBITDA | DKK 15K | -58% |
| Net profit | DKK -45K | -38% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 1,3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -78 | -53 | 54 | 64 | 31 | 37 | 15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.141 | -76 | 18 | 4 | -41 | 15 | 14 | 23 | -78 | -53 | 54 | 64 | 31 | 37 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -6 | -6 | -6 | -6 | -6 | -6 |
| EBIT | 1.141 | -76 | 18 | 4 | -41 | 15 | 14 | 23 | -91 | -60 | 48 | 58 | 24 | 30 | 9 |
| Net financials | 1.163 | -49 | 42 | 21 | 8 | 13 | 24 | 37 | 62 | 22 | -13 | -4 | -10 | -53 | -49 |
| Profit before tax | 1.144 | -75 | 18 | 37 | -32 | 17 | 23 | 33 | -28 | -38 | 35 | 54 | 14 | -23 | -40 |
| Tax | -4 | -6 | -6 | 12 | 1 | 1 | 2 | 1 | -5 | -6 | 11 | -14 | 2 | 9 | 5 |
| Net profit | 1.148 | -69 | 24 | 25 | -34 | 15 | 21 | 32 | -24 | -32 | 24 | 67 | 12 | -33 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.735 | 1.349 | 1.272 | 1.734 | 1.879 | 1.314 | 1.340 | 1.414 | 1.459 | 1.509 | 1.495 | 1.556 | 1.518 | 1.469 | 1.417 |
| Equity | 2.628 | 1.230 | 1.254 | 1.279 | 1.245 | 1.261 | 1.282 | 1.314 | 1.290 | 1.259 | 1.283 | 1.350 | 1.362 | 1.329 | 1.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 118 | 18 | 421 | 603 | 25 | 33 | 78 | 149 | 232 | 172 | 190 | 142 | 127 | 122 |
| Total debt | 108 | 118 | 18 | 421 | 603 | 25 | 33 | 78 | 149 | 232 | 196 | 190 | 142 | 127 | 122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1992 | — | — |
PK Management | Management | 1996 | — | — |
FB Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK AKTIV VIRKE ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Preben Kjærgaard | Management | 0 companies |
| Frants Bror Moldrup | Management | 0 companies |
| Laura Kjærgaard | Board of Directors | 0 companies |
| Søren Bech | Board of Directors | 0 companies |
| Jesper Kjærgaard | Chairman | 0 companies |
| Allan Kjærgaard | Board of Directors | 0 companies |
| Birgitte Hjuler Kjærgaard | Board of Directors | 0 companies |
| Nadia Kjærgaard | Board of Directors | 0 companies |
| Steen Ole Moldrup | Board of Directors | 0 companies |
| Anna Lise Kjærgaard | Board of Directors | 0 companies |