| Revenue | DKK -18K | -28% |
| EBITDA | DKK -18K | +28% |
| Net profit | DKK 5,2M | -7% |
| Total assets | DKK 49M | +3% |
| Equity | DKK 47,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -8 | -15 | -17 | -12 | -23 | -32 | -29 | -12 | -38 | -53 | -14 | -25 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -8 | -15 | -17 | -12 | -23 | -32 | -29 | -12 | -38 | -53 | -14 | -25 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -8 | -15 | -17 | -12 | -23 | -32 | -29 | -12 | -38 | -53 | -14 | -25 | -18 |
| Net financials | 1.262 | -467 | 187 | 1.047 | 2.305 | 2.521 | 2.208 | 3.453 | 4.987 | 6.846 | 3.035 | 1.905 | 5.809 | 5.335 |
| Profit before tax | 1.236 | -475 | 172 | 1.030 | 2.293 | 2.498 | 2.176 | 3.424 | 4.974 | 6.808 | 2.982 | 1.891 | 5.784 | 5.317 |
| Tax | 170 | 180 | 113 | 167 | 76 | 127 | -109 | 347 | 49 | 334 | -331 | 185 | 219 | 144 |
| Net profit | 1.066 | -655 | 58 | 863 | 2.217 | 2.372 | 2.284 | 3.077 | 4.925 | 6.474 | 3.312 | 1.707 | 5.565 | 5.173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.273 | 17.606 | 19.918 | 17.126 | 19.107 | 20.851 | 24.862 | 30.169 | 34.160 | 37.674 | 41.161 | 40.766 | 47.621 | 48.992 |
| Equity | 19.246 | 17.591 | 16.650 | 17.013 | 18.929 | 20.801 | 21.685 | 23.362 | 27.287 | 33.386 | 36.398 | 37.805 | 42.869 | 47.543 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 15 | 3.268 | 114 | 178 | 50 | 3.177 | 6.807 | 6.873 | 4.288 | 4.763 | 2.961 | 4.752 | 1.449 |
| Total debt | 26 | 15 | 3.268 | 114 | 178 | 50 | 3.177 | 6.807 | 6.873 | 4.288 | 4.763 | 2.961 | 4.752 | 1.449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1993 | — | — |
ET | Audit | 1993 | — | — |
MM Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Mogens Møller Jensen | Management | 0 companies |
| Bent Smedsgaard Jensen | Board of Directors | 0 companies |
| Katrine Tiniakou | Board of Directors | 0 companies |
| Morten Vibæk | Board of Directors | 0 companies |
| Knud Erik Banke Kristensen | Chairman | 0 companies |
| Flemming Sneftrup | Board of Directors | 0 companies |
| Knud Skov | Chairman | 0 companies |
| Mads Acea Sørensen | Board of Directors | 0 companies |
| Ann-Merete Jensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |