| Revenue | DKK 35K | +9% |
| EBITDA | DKK 15K | -36% |
| Net profit | DKK 12K | -50% |
| Total assets | DKK 546K | -3% |
| Equity | DKK 332K | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 155 | 134 | 17 | 108 | 510 | 78 | 48 | 21 | 20 | 13 | 71 | 32 | 35 |
| Staff expenses | -92 | -74 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 28 | 72 | 40 | 1 | 70 | 72 | 0 | 27 | 6 | 12 | 13 | 62 | 24 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | 72 | 40 | 1 | 70 | 72 | 0 | 27 | 6 | 12 | 13 | 62 | 24 | 15 |
| Net financials | -7 | -0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 21 | 72 | 36 | 1 | 70 | 72 | 0 | 27 | 6 | 12 | 13 | 62 | 24 | 15 |
| Tax | 5 | 18 | 9 | 0 | 15 | 16 | -0 | -0 | -0 | -0 | 3 | 14 | -0 | 3 |
| Net profit | 16 | 53 | 27 | 0 | 55 | 56 | 0 | 27 | 6 | 12 | 10 | 48 | 24 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.051 | 1.099 | 1.102 | 1.118 | 1.151 | 1.612 | 1.564 | 507 | 569 | 574 | 525 | 549 | 560 | 546 |
| Equity | -192 | -143 | -136 | -136 | -81 | -20 | -20 | 231 | 236 | 247 | 255 | 301 | 322 | 332 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.254 | 1.243 | 1.238 | 1.253 | 1.232 | 1.632 | 1.585 | 276 | 333 | 327 | 270 | 247 | 238 | 215 |
| Total debt | 1.254 | 1.243 | 1.238 | 1.253 | 1.232 | 1.632 | 1.585 | 276 | 333 | 327 | 270 | 247 | 238 | 215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Management | Management | 1994 | — | — |
US Management | Management | 1994 | — | — |
ET | Audit | 1994 | — | — |
JP Audit | Audit | 1994 | — | — |
LF | Audit | 2001 | — | — |
PC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Cantor | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Peter Rasmussen | Audit | 0 companies |
| Lauge Faurschou Schmidt | Audit | 0 companies |
| Peter Carsten Ilsøe | Management | 0 companies |
| Jette Kjølhede Berntsen | Board of Directors | 0 companies |
| Steen Berntsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |