| Revenue | — | — |
| EBITDA | DKK -36K | +45% |
| Net profit | DKK 7,1M | +119% |
| Total assets | DKK 72,9M | +11% |
| Equity | DKK 72,9M | +11% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.605 | 36.563 | — | 15.200 | 721 | 0 | 24 | 0 | — | — | — | — |
| Staff expenses | -20.409 | -19.282 | -20.797 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.712 | 32.628 | 2.904 | -472 | 428 | -42 | -21 | -52 | -61 | -39 | -65 | -36 |
| Depreciation & amort. | -2.387 | -2.292 | -2.897 | -396 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.325 | 30.336 | 7 | -868 | 428 | -42 | -21 | -52 | -61 | -39 | -65 | -36 |
| Net financials | -712 | -1.985 | 437 | -2.446 | -1.185 | -1.440 | -803 | 1.326 | -778 | -2.994 | 3.294 | 4.273 |
| Profit before tax | 6.613 | 22.625 | -8.824 | -3.314 | -757 | -1.482 | -824 | 1.274 | -839 | -3.033 | 3.229 | 4.237 |
| Tax | 1.674 | 5.551 | 634 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.823 |
| Net profit | 4.939 | 17.074 | -9.458 | -3.321 | -757 | -1.482 | -824 | 1.274 | -839 | -3.033 | 3.229 | 7.060 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.063 | 101.906 | 92.088 | 68.674 | 67.634 | 66.035 | 65.210 | 66.494 | 65.657 | 62.614 | 65.843 | 72.888 |
| Equity | 57.326 | 74.400 | 64.942 | 68.239 | 67.482 | 66.000 | 65.176 | 66.450 | 65.611 | 62.578 | 65.807 | 72.867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.737 | 27.460 | 20.526 | 435 | 152 | 35 | 34 | 44 | 46 | 36 | 36 | 21 |
| Total debt | 7.737 | 27.460 | 20.526 | 435 | 152 | 35 | 34 | 44 | 46 | 36 | 36 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2025 | — | — |
JM Management | Management | 2021 | — | — |
AJ Management | Management | 1996 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
ET | Audit | 1996 | — | — |
ET Management | Management | 1996 | — | — |
ES Audit | Audit | 1996 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JF Management | Management | 2003 | — | — |
RB Management | Management | 2026 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Friedrich Augustin | Management | 0 companies |
| Jan Miller | Management | 0 companies |
| Anders Jørgen Hauge Andersen | Management | 0 companies |
| Alain Scarso | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Thorkild Buhl Lorentsen | Management | 0 companies |
| Erling Stæhr Lohse | Audit | 0 companies |
| Jens Fricke | Chief Executive Officer | 0 companies |
| Jan-Åke Froborg | Management | 0 companies |
| Raoul Bernhardt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ole Kjerulf-Jensen | Board of Directors | 0 companies |
| Folke Flateland | Board of Directors | 0 companies |
| Eva Wolf Paulsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Juan José Gonzalez Casanova | Chairman | 0 companies |
| Daniel Gérard M. Lasanow | Board of Directors | 0 companies |
| Jane Anne Salik | Chairman | 0 companies |
| Raymond De Vré | Chairman | 0 companies |
| Dag Frederik Arfst Paulsen | Board of Directors | 0 companies |
| Christina Ellen Del Vecchio | Board of Directors | 0 companies |
| Mats Lundwall | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Lars Göran Peter Nilsson | Board of Directors | 0 companies |