| Revenue | DKK 123K | +30% |
| EBITDA | DKK 123K | +30% |
| Net profit | DKK 74K | +44% |
| Total assets | DKK 902K | +8% |
| Equity | DKK 602K | +0% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 106 | 104 | 116 | 95 | 123 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 106 | 104 | 116 | 95 | 123 |
| Depreciation & amort. | -27 | -27 | -27 | -27 | -27 |
| EBIT | 79 | 76 | 89 | 68 | 97 |
| Net financials | -1 | -1 | -0 | 0 | -1 |
| Profit before tax | 78 | 75 | 88 | 68 | 96 |
| Tax | 17 | 16 | 20 | 17 | 22 |
| Net profit | 61 | 59 | 69 | 51 | 74 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 888 | 886 | 866 | 833 | 902 |
| Equity | 649 | 633 | 626 | 603 | 602 |
| Long-term debt | 36 | 36 | 36 | 41 | 42 |
| Short-term debt | 50 | 70 | 63 | 54 | 129 |
| Total debt | 86 | 106 | 99 | 96 | 171 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM | Founder | 1996 |
OK Management | Management | 2008 |
| Former (3) | ||
CV | Audit | 2003 – 2008 |
VG Management | Management | 1996 – 2008 |
CM Audit | Audit | 1996 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1996 – 2008 | |
| Board of Directors | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Margrethe Nielsen Stjerne | Founder | 0 companies |
| Carl Verner Christiansen | Audit | 0 companies |
| Vagn Groth Mikkelsen | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Ole Klejs Hemmingsen | Management | 0 companies |
| Marie Pank Mikkelsen | Board of Directors | 0 companies |
| Christine Gauhl Hemmingsen | Board of Directors | 0 companies |