| Revenue | DKK 713K | -13% |
| EBITDA | DKK 470K | +64% |
| Net profit | DKK 407K | +67% |
| Total assets | DKK 1,4M | -16% |
| Equity | DKK 907K | +22% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 922 | 813 | 812 | 816 | 713 |
| Staff expenses | -648 | -594 | -613 | -529 | -243 |
| EBITDA | 273 | 219 | 199 | 287 | 470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 273 | 219 | 199 | 287 | 470 |
| Net financials | 44 | 79 | -61 | 37 | 55 |
| Profit before tax | 317 | 298 | 138 | 324 | 525 |
| Tax | 75 | 69 | 38 | 79 | 118 |
| Net profit | 242 | 229 | 100 | 244 | 407 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.199 | 1.610 | 1.805 | 1.693 | 1.425 |
| Equity | 897 | 876 | 600 | 744 | 907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.302 | 734 | 1.206 | 949 | 518 |
| Total debt | 1.302 | 734 | 1.206 | 949 | 518 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
LE Audit | Audit | 1994 – 1995 |
AM | Audit | 2002 – 2017 |
PM Management | Management | 1994 – 2026 |
NC Management | Management | 1994 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2002 – 2002 | |
| Chairman | 2003 – 2026 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 2003 – 2016 | |
| Board of Directors | 1998 – 2002 | |
| Chairman | 2002 – 2003 | |
| Board of Directors | 2016 – 2026 | |
| Board of Directors | 1998 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Egede Franyó | Audit | 0 companies |
| Annette Mariane Holm Jensen | Audit | 0 companies |
| Pierre Michael Ørndorf | Management | 0 companies |
| Niels Christian Boeskov | Management | 0 companies |
| Leif Thorstein Rexen | Board of Directors | 0 companies |
| Jens Winther Andersen | Chairman | 0 companies |
| Mogens Bæk Christensen | Board of Directors | 0 companies |
| Lone Mikkelsen | Board of Directors | 0 companies |
| Olaf Poulsen | Board of Directors | 0 companies |
| Ole Harloff | Chairman | 0 companies |
| Simonn Johnson Kosmo Søndergaard | Board of Directors | 0 companies |
| Peter Harry Krag | Board of Directors | 0 companies |