| Revenue | DKK 838K | -12% |
| EBITDA | DKK 209K | +0% |
| Net profit | DKK 303K | +26% |
| Total assets | DKK 1,6M | +26% |
| Equity | DKK 1,4M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -644 | — | 354 | 350 | 421 | 69 | 970 | 440 | 519 | 1.144 | 1.143 | 1.123 | 955 | 838 |
| Staff expenses | -264 | -0 | -432 | -399 | -299 | -169 | -762 | -551 | -491 | -835 | -734 | -820 | -746 | -629 |
| EBITDA | -62 | 0 | -78 | -49 | 122 | -100 | 208 | -111 | 28 | 309 | 409 | 303 | 209 | 209 |
| Depreciation & amort. | -27 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -89 | 0 | -84 | -49 | 122 | -100 | 208 | -111 | 28 | 309 | 409 | 303 | 209 | 209 |
| Net financials | -21 | 0 | 4 | -11 | -34 | 11 | -5 | -7 | -6 | -2 | -42 | 37 | 104 | 180 |
| Profit before tax | -78 | 0 | -80 | -59 | 88 | -90 | 203 | -118 | 22 | 307 | 367 | 341 | 314 | 389 |
| Tax | -22 | -0 | -18 | -3 | 24 | -23 | 45 | -29 | 6 | 68 | 82 | 76 | 72 | 86 |
| Net profit | -56 | 0 | -62 | -56 | 63 | -66 | 158 | -89 | 16 | 239 | 285 | 265 | 241 | 303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 0 | 322 | 219 | 288 | 196 | 285 | 253 | 223 | 368 | 742 | 1.048 | 1.259 | 1.583 |
| Equity | 99 | 0 | 17 | -39 | 8 | -58 | 100 | 11 | 27 | 266 | 551 | 816 | 1.058 | 1.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 70 | 86 |
| Short-term debt | -188 | 0 | 305 | 258 | 280 | 254 | 185 | 242 | 196 | 102 | 191 | 157 | 131 | 132 |
| Total debt | -188 | 0 | 305 | 258 | -280 | 254 | 185 | 242 | 196 | 102 | 191 | 232 | 201 | 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | Audit | 1998 | — | — |
VC Management | Management | 1997 | — | — |
NJ Audit | Audit | 1997 | — | — |
JH Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jayne Hellen Rygaard Press | Management | 0 companies |
| Lene Clausen | Board of Directors | 0 companies |
| Hans Bechgaard | Chairman | 0 companies |
| Mads Bechgaard | Board of Directors | 0 companies |
| Henrik Blicher Hansen | Chairman | 0 companies |
| Jesper Troels Jensen | Chairman | 0 companies |
| Sakarias Pavia Isak Amondsen | Board of Directors | 0 companies |