| Revenue | DKK 2M | +28% |
| EBITDA | DKK 668K | +19% |
| Net profit | DKK 2,2M | +129% |
| Total assets | DKK 20M | +32% |
| Equity | DKK 11,8M | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.768 | 2.114 | 2.052 | 2.232 | 3.519 | 2.815 | 2.244 | 2.034 | 1.798 | 976 | 1.410 | 1.551 | 1.981 |
| Staff expenses | -283 | -702 | -812 | -660 | -1.167 | -458 | -862 | -1.030 | -1.244 | -818 | -950 | -988 | -1.313 |
| EBITDA | 2.485 | 1.413 | 1.240 | 1.571 | 2.352 | 2.357 | 1.382 | 1.005 | 554 | 157 | 460 | 564 | 668 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.485 | 1.413 | 1.240 | 1.571 | 2.352 | 2.357 | 1.382 | 1.005 | 554 | 157 | 460 | 564 | 668 |
| Net financials | -1.584 | 50 | -15 | -150 | -1.033 | -320 | 200 | -97 | -1.369 | 1.118 | 72 | 387 | 1.740 |
| Profit before tax | 901 | 1.462 | 1.225 | 1.421 | 1.320 | 2.037 | 1.582 | 908 | -815 | 1.275 | 532 | 951 | 2.409 |
| Tax | 226 | 366 | 308 | 336 | 250 | 449 | 349 | 359 | 53 | 677 | -0 | -0 | 231 |
| Net profit | 675 | 1.096 | 917 | 1.085 | 1.070 | 1.588 | 1.233 | 549 | -868 | 598 | 532 | 951 | 2.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.781 | 16.144 | 3.037 | 10.634 | 16.647 | 19.587 | 20.340 | 17.638 | 13.357 | 16.006 | 13.660 | 15.164 | 19.965 |
| Equity | 13.900 | 1.377 | 2.294 | 3.379 | 4.449 | 6.038 | 7.271 | 7.819 | 7.495 | 8.093 | 8.625 | 9.575 | 11.753 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 125 | 0 | 0 | 0 |
| Short-term debt | 881 | 1.148 | 743 | 7.255 | 12.197 | 13.550 | 13.069 | 9.818 | 5.737 | 7.788 | 5.035 | 5.588 | 8.212 |
| Total debt | 881 | 14.768 | 743 | 7.255 | 12.197 | 13.550 | 13.069 | 9.818 | 5.862 | 7.913 | 5.035 | 5.588 | 8.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2008 | — | — |
BE Management | Management | 1997 | — | — |
US Management | Management | 1995 | — | — |
ET | Audit | 1995 | — | — |
PL Management | Management | 1995 | — | — |
| Audit | 2008 | — | — | |
SL Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
DL Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Rösener | Management | 0 companies |
| Birgitta Elisabeth Rolen | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Lennart Flood | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Lundsgaard | Chief Executive Officer | 0 companies |
| Dawnne Lee Ann Unger | Management | 0 companies |
| Roshan Chanaka Nirmal Mendis | Board of Directors | 0 companies |
| Jeffery Gabriel Katz | Board of Directors | 0 companies |
| Andreas Syrigos | Chairman | 0 companies |
| Frank Peter Theodor Bachér | Board of Directors | 0 companies |
| Richard Adams | Chairman | 0 companies |
| Michael Jonathan Durham | Chairman | 0 companies |
| Chris Michael Kroeger | Board of Directors | 0 companies |
| Antonella Vecchio | Board of Directors | 0 companies |
| Dean Richard Bibb | Board of Directors | 0 companies |
| Jens Patrik Zidén | Chairman | 0 companies |
| Josef Christer Svalmark | Board of Directors | 0 companies |
| Richard Robert Beaumont Addey | Board of Directors | 0 companies |
| Antonella Vecchio | Chairman | 0 companies |
| Reet Wiseman | Board of Directors | 0 companies |
| Vivien Joan Scofields | Board of Directors | 0 companies |
| David Gordonr Collier | Board of Directors | 0 companies |
| Carsten Arthur Herbert Schaeffer | Board of Directors | 0 companies |
| Martin Carmel Cowley | Chairman | 0 companies |
| Michael Brian Parks | Chairman | 0 companies |
| Per Fredrik Klarqvist | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Harald Walter Hans Eisenächer | Chairman | 0 companies |