| Revenue | DKK 443K | -25% |
| EBITDA | DKK 443K | +82% |
| Net profit | DKK 333K | -2% |
| Total assets | DKK 730K | -19% |
| Equity | DKK 237K | +349% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -726 | 802 | 1.714 | 2.130 | 1.911 | 1.917 | 2.970 | 1.686 | 1.494 | 1.242 | 1.879 | 515 | 592 | 443 |
| Staff expenses | -0 | -559 | -1.029 | -1.571 | -1.536 | -1.502 | -1.598 | -1.312 | -1.484 | -1.598 | -1.466 | -1.489 | -348 | -0 |
| EBITDA | -255 | 75 | 684 | 559 | 374 | 415 | 1.373 | 374 | 125 | -356 | 413 | -973 | 244 | 443 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -255 | 75 | 684 | 559 | 374 | 415 | 1.373 | 374 | 125 | -356 | 413 | -973 | 244 | 443 |
| Net financials | -163 | 348 | 4 | 1 | 226 | 226 | -115 | 2 | -6 | -5 | -4 | 0 | -0 | 0 |
| Profit before tax | -411 | 423 | 689 | 560 | 601 | 640 | 1.258 | 376 | 119 | -361 | 409 | -973 | 244 | 443 |
| Tax | -0 | -0 | -0 | 111 | 154 | 173 | 306 | 111 | 43 | -61 | 112 | -35 | -0 | -0 |
| Net profit | -411 | 423 | 689 | 449 | 446 | 467 | 951 | 265 | 76 | -300 | 297 | -938 | 340 | 333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.357 | 2.693 | 3.538 | 4.139 | 4.194 | 4.872 | 1.714 | 1.410 | 1.128 | 691 | 993 | 170 | 903 | 730 |
| Equity | 2.241 | 2.568 | 3.160 | 3.509 | 3.856 | 4.219 | 1.065 | 780 | 581 | 206 | 503 | -435 | -95 | 237 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -116 | 125 | 378 | 630 | 338 | 653 | 649 | 630 | 547 | 485 | 490 | 605 | 998 | 493 |
| Total debt | -116 | 125 | 378 | 630 | 338 | 653 | 649 | 630 | 547 | 485 | 490 | 605 | 998 | 493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1997 | — | — |
MM Management | Management | 1997 | — | — |
CE | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inter Pares ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Mette Møller Simonsen | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Anders Lindvik | Chairman | 0 companies |
| Henning Therkelsen | Chairman | 0 companies |
| Erik Møller-Simonsen | Board of Directors | 0 companies |