| Revenue | DKK 221K | -522% |
| EBITDA | DKK 221K | +522% |
| Net profit | DKK 105K | -70% |
| Total assets | DKK 6,9M | +9% |
| Equity | DKK 6,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -47 | -43 | -43 | -46 | -55 | -52 | -50 | -36 | -59 | -38 | -38 | -52 | 221 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | -47 | -43 | -43 | -46 | -55 | -52 | -50 | -36 | -59 | -38 | -38 | -52 | 221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -47 | -43 | -43 | -46 | -55 | -52 | -50 | -36 | -59 | -38 | -38 | -52 | 221 |
| Net financials | 575 | 519 | 337 | 566 | 135 | 3.346 | 365 | 602 | 121 | 981 | -577 | 338 | 502 | -91 |
| Profit before tax | 523 | 473 | 294 | 524 | 90 | 3.291 | 313 | 552 | 85 | 922 | -615 | 300 | 450 | 130 |
| Tax | -0 | -0 | -0 | -0 | -0 | 324 | 71 | 101 | 41 | 204 | -137 | 66 | 97 | 24 |
| Net profit | 523 | 473 | 294 | 524 | 90 | 2.967 | 242 | 450 | 45 | 718 | -479 | 235 | 353 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.863 | 3.914 | 4.297 | 4.210 | 4.360 | 4.948 | 5.254 | 5.356 | 5.375 | 6.256 | 5.613 | 5.972 | 6.332 | 6.930 |
| Equity | 263 | 736 | 1.030 | 1.553 | 1.643 | 4.610 | 4.852 | 5.302 | 5.347 | 6.065 | 5.586 | 5.821 | 6.174 | 6.279 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
| Short-term debt | 3.599 | 3.178 | 3.268 | 2.657 | 2.717 | 338 | 348 | 54 | 28 | 191 | 27 | 151 | 158 | 645 |
| Total debt | 3.599 | 3.178 | 3.268 | 2.657 | 2.717 | 338 | 402 | 54 | 28 | 191 | 27 | 151 | 158 | 651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1998 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Børge Nielsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Ulla Brockenhuus-Schack | Board of Directors | 0 companies |
| Jan Borre Bjødstrup | Board of Directors | 0 companies |
| Madeleine Maria Brockenhuus-Schack | Chairman | 0 companies |
| Jesper Teddy Christiansen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Frands Axel Michael Brockenhuus-Schack | Chairman | 0 companies |
| Peter Borreby | Board of Directors | 0 companies |