| Revenue | DKK -8K | -7% |
| EBITDA | DKK -8K | +7% |
| Net profit | DKK -2K | -103% |
| Total assets | DKK 1,1M | -1% |
| Equity | DKK 1,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 941 | 1.020 | 866 | 565 | 898 | 832 | 488 | 320 | -7 | -20 | -10 | -7 | -9 | -8 |
| Staff expenses | -658 | -730 | -784 | -581 | -725 | -667 | -537 | -368 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 284 | 290 | 82 | -16 | 173 | 165 | -49 | 839 | -7 | -20 | -10 | -7 | -9 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 443 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 284 | 290 | 82 | -16 | 173 | 165 | -49 | 396 | -7 | -20 | -10 | -7 | -9 | -8 |
| Net financials | 6 | 12 | 11 | 11 | 12 | 5 | -67 | 15 | 71 | 107 | -106 | 57 | 113 | 6 |
| Profit before tax | 289 | 302 | 94 | -5 | 185 | 169 | -116 | 411 | 64 | 88 | -117 | 50 | 105 | -2 |
| Tax | 75 | 77 | 25 | -0 | 43 | 39 | -20 | 91 | 14 | 20 | -25 | 11 | 23 | -0 |
| Net profit | 215 | 225 | 69 | -5 | 142 | 130 | -96 | 320 | 50 | 67 | -91 | 39 | 81 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.297 | 2.071 | 1.577 | 1.291 | 1.426 | 1.484 | 1.114 | 1.179 | 1.001 | 1.072 | 963 | 1.002 | 1.093 | 1.082 |
| Equity | 1.064 | 1.192 | 1.164 | 1.061 | 1.103 | 1.130 | 928 | 1.140 | 979 | 1.047 | 955 | 994 | 1.076 | 1.074 |
| Long-term debt | 64 | 39 | 28 | 27 | 27 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 880 | 413 | 230 | 323 | 354 | 186 | 39 | 22 | 25 | 8 | 8 | 17 | 8 |
| Total debt | 233 | 880 | 413 | 230 | 323 | 354 | 186 | 39 | 22 | 25 | 8 | 8 | 17 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1996 | — | — | |
KN Management | Management | 1996 | — | — |
BR Management | Management | 1996 | — | — |
LM Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfa. Brandt & Sigsten Pedersen, Statsaut.revisorer | Audit | 0 companies |
| Kaj Nissen | Management | 0 companies |
| Bjarne Roer | Management | 0 companies |
| Laue Matthiesen | Management | 0 companies |
| Birte Kruse Mose | Chairman | 0 companies |
| Jens Christian Elstrøm | Chairman | 0 companies |
| Bent Christian Overgaard | Board of Directors | 0 companies |