| Revenue | DKK 4,2M | +42% |
| EBITDA | DKK 952K | +472% |
| Net profit | DKK 892K | +615% |
| Total assets | DKK 3,7M | +47% |
| Equity | DKK 3,2M | +39% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.419 | 5.319 | 5.348 | 2.308 | 2.467 | 2.786 | 2.280 | 2.321 | 1.964 | 1.752 | 2.042 | 2.294 | 2.950 | 4.198 |
| Staff expenses | -4.234 | -4.208 | -4.429 | -1.990 | -2.262 | -2.595 | -2.118 | -2.232 | -1.878 | -1.674 | -1.919 | -2.133 | -2.783 | -3.243 |
| EBITDA | -815 | 1.111 | 919 | 319 | 205 | 191 | 161 | 89 | 86 | 77 | 123 | 161 | 166 | 952 |
| Depreciation & amort. | -31 | -29 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -13 |
| EBIT | -845 | 1.082 | 895 | 319 | 205 | 191 | 161 | 89 | 86 | 77 | 123 | 161 | 162 | 939 |
| Net financials | -256 | -1.029 | 121 | 90 | -3 | -6 | -10 | -8 | -10 | -10 | -9 | -21 | -38 | -47 |
| Profit before tax | -418 | 53 | 1.016 | 409 | 202 | 185 | 151 | 81 | 76 | 67 | 114 | 140 | 125 | 892 |
| Tax | 341 | 16 | 342 | 90 | 45 | 42 | 33 | 18 | 329 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -760 | 37 | 674 | 319 | 157 | 143 | 118 | 63 | -253 | 67 | 114 | 140 | 125 | 892 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.293 | 13.539 | 7.543 | 5.210 | 2.338 | 2.158 | 2.417 | 2.453 | 2.314 | 2.291 | 2.158 | 2.326 | 2.509 | 3.680 |
| Equity | 6.087 | 6.124 | 6.798 | 4.617 | 1.774 | 1.917 | 2.035 | 2.098 | 1.845 | 1.913 | 2.027 | 2.167 | 2.291 | 3.184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.158 | 7.277 | 745 | 594 | 564 | 242 | 382 | 356 | 469 | 379 | 131 | 160 | 217 | 496 |
| Total debt | 13.158 | 7.277 | 745 | 594 | 564 | 242 | 382 | 356 | 469 | 379 | 131 | 160 | 217 | 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Deputy | Deputy | 1998 | — | — |
ET | Audit | 1992 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JL Management | Management | 1992 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1992 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 1992 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bengt Göran Olofsson | Deputy | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Thorsten Beck Hansen | Chief Executive Officer | 0 companies |
| Jes Lysdahl Boldsen | Management | 0 companies |
| Mikael Holmqvist | Chief Executive Officer | 0 companies |
| Malin Lilian Schäfer | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bjarne Becher Jensen | Chairman | 0 companies |
| Carl Håkan Holmström | Board of Directors | 0 companies |
| Jørgen Sølund | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Ulf Bengt Jansson | Chairman | 0 companies |
| Björn Birger Hessle | Chairman | 0 companies |
| Thord Rickard Theander | Board of Directors | 0 companies |
| Herbert Valentin Wiesenhofer | Board of Directors | 0 companies |
| Heimo Bernd Robosch | Board of Directors | 0 companies |
| Sven Anders Jaktman | Board of Directors | 0 companies |
| Sigvard Karl Gunnar Karlsson | Board of Directors | 0 companies |
| Carl Håkan Torssell | Chairman | 0 companies |
| Gerald Hofer | Chairman | 0 companies |
| Christian Peter Grabner | Board of Directors | 0 companies |
| Rolf Åke Mikael Sjöberg | Chairman | 0 companies |
| Jens Sølund | Board of Directors | 0 companies |
| Bengt Niklas Brandt | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |