| Revenue | DKK 186K | +56% |
| EBITDA | DKK 186K | +98% |
| Net profit | DKK 85K | +78% |
| Total assets | DKK 2,2M | +4% |
| Equity | DKK 643K | +15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 | 202 | 214 | 191 | 229 | 231 | 240 | 288 | 270 | 119 | 186 |
| Staff expenses | -10 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 191 | 192 | 204 | 191 | 229 | 231 | 240 | 288 | -632 | 94 | 186 |
| Depreciation & amort. | 25 | -25 | -25 | -25 | -25 | -25 | -25 | -0 | -0 | -0 | -43 |
| EBIT | 166 | 167 | 179 | 166 | 204 | 206 | 215 | 288 | -632 | 94 | 143 |
| Net financials | -131 | -54 | -51 | -54 | -54 | -51 | -48 | -47 | -48 | -49 | -49 |
| Profit before tax | 71 | 113 | 128 | 111 | 150 | 155 | 166 | 241 | -679 | 45 | 94 |
| Tax | 18 | 32 | -0 | 70 | 39 | 18 | 21 | 32 | 28 | -3 | 9 |
| Net profit | 53 | 81 | 128 | 41 | 111 | 137 | 145 | 209 | -707 | 48 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.291 | 2.215 | 2.340 | 2.278 | 2.353 | 2.462 | 2.513 | 2.733 | 2.068 | 2.080 | 2.161 |
| Equity | 365 | 446 | 574 | 615 | 726 | 863 | 1.008 | 1.218 | 510 | 558 | 643 |
| Long-term debt | 1.453 | 1.429 | 1.430 | 1.440 | 1.433 | 1.434 | 1.436 | 1.437 | 1.351 | 1.345 | 1.312 |
| Short-term debt | 473 | 340 | 336 | 223 | 194 | 165 | 69 | 79 | 207 | 177 | 206 |
| Total debt | 1.926 | 1.769 | 1.767 | 1.663 | 1.627 | 1.599 | 1.504 | 1.515 | 1.557 | 1.522 | 1.518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1996 | — | — |
FH Management | Management | 1999 | — | — |
NJ Audit | Audit | 1996 | — | — |
SA Management | Management | 1996 | — | — |
OM Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK ANDERSEN INVEST ApS | Company | 50.0% | 50.0% | 1996 |
ERSØ GRUPPEN HOLDING ApS | Company | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Frank Hjalmar Andersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Steen Aabo | Management | 0 companies |
| Ole Møller Jespersen | Unofficial title | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Hans Erik Frost | Board of Directors | 0 companies |
| Lena Sørensen | Chairman | 0 companies |
| Frederik Erland Sørensen | Chairman | 0 companies |
| Henning Lykke Jensen | Board of Directors | 0 companies |
| Stig Gert Ersgard | Board of Directors | 0 companies |
| Lis Andersen | Board of Directors | 0 companies |
| Bo Andersen | Board of Directors | 0 companies |