| Revenue | DKK 23,6M | -76% |
| EBITDA | DKK 7,7M | -34% |
| Net profit | DKK 7,2M | -74% |
| Total assets | DKK 184,5M | +2% |
| Equity | DKK 66M | -54% |
| Employees | 47 | — |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72.008 | 71.441 | 92.300 | 83.561 | 92.473 | 91.732 | 74.562 | 89.318 | 102.432 | 98.211 | 23.635 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.763 | 5.264 | 2.204 | 4.175 | 9.709 | 9.632 | 8.293 | 8.447 | 10.818 | 11.594 | 7.688 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.763 | 5.264 | 2.204 | 4.175 | 9.709 | 9.632 | 8.293 | 8.447 | 10.818 | 11.594 | 7.688 |
| Net financials | 5.991 | -3.269 | 10.526 | -8.205 | 10.227 | 6.322 | -255 | 2.022 | 6.739 | 18.358 | 1.138 |
| Profit before tax | 14.754 | 1.995 | 12.730 | -4.031 | 19.936 | 15.954 | 8.038 | 10.469 | 17.557 | 29.953 | 8.826 |
| Tax | 3.018 | 986 | 2.836 | 426 | 1.835 | 2.736 | 1.824 | 2.027 | 2.278 | 2.727 | 1.676 |
| Net profit | 11.736 | 1.009 | 9.894 | -4.457 | 18.101 | 13.218 | 6.215 | 8.442 | 15.279 | 27.226 | 7.150 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.345 | 80.436 | 86.551 | 88.769 | 103.075 | 147.395 | 131.766 | 147.985 | 155.971 | 180.637 | 184.469 |
| Equity | 47.224 | 49.557 | 58.821 | 54.335 | 72.666 | 86.096 | 91.721 | 100.338 | 116.088 | 143.467 | 65.950 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 19.456 | 5.606 | 3.035 | 3.238 | 563 | 2.559 |
| Short-term debt | 17.606 | 30.165 | 26.661 | 33.171 | 29.401 | 41.042 | 33.639 | 44.212 | 34.744 | 35.094 | 114.464 |
| Total debt | 17.606 | 30.165 | 26.661 | 33.171 | 29.401 | 60.499 | 39.245 | 47.248 | 37.982 | 35.657 | 117.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
FS Management | Management | 1998 | — | — |
VC Management | Management | 1998 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MO Deputy | Deputy | 2022 | — | — |
MS | Deputy | 2022 | — | — |
LR Management | Management | 2015 | — | — |
KB Deputy | Deputy | 2014 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Investeringsselskabet af 3. november 2025 Holding A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Torben Nørgaard Hansen | Chief Executive Officer | 0 companies |
| Finn Strøm Madsen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Bugge | Chief Executive Officer | 0 companies |
| Mette Orup Riva | Deputy | 0 companies |
| Martin Svaneberg Andreassen | Deputy | 0 companies |
| Lionel Robert Girieud | Management | 0 companies |
| Kenneth Bruun Henriksen | Deputy | 0 companies |
| Søren Evald Kristensen | Chief Executive Officer | 0 companies |
| Carl Christian Nørgaard Graversen | Chief Executive Officer | 0 companies |
| Henrik Lind | Board of Directors | 0 companies |
| Jens Otto Jørgensen | Board of Directors | 0 companies |
| Michael Kilden Nielsen | Board of Directors | 0 companies |
| Réjan Yves Jean Guern | Deputy Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Ernest Clark Fuller | Chairman | 0 companies |
| Jens Wittrup Willumsen | Board of Directors | 0 companies |
| Gynther Kohls | Chairman | 0 companies |
| Carsten Krogsgaard Thomsen | Board of Directors | 0 companies |
| Niels Duedahl | Board of Directors | 0 companies |
| Torben Faurby | Chairman | 0 companies |
| Samuel Waldorph Andreasen | Board of Directors | 0 companies |
| Kim Rosenberg Gaarsmand | Board of Directors | 0 companies |
| Brice Nicolas Carlot | Board of Directors | 0 companies |
| Søren Birger Christiansen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Christian Herskind Jørgensen | Deputy Chairman | 0 companies |
| Louise Knauer Baroudy | Board of Directors | 0 companies |
| Clémence Marie Dhombres | Chairman | 0 companies |
| Lars Tveen | Deputy Chairman | 0 companies |
| Kaare Vagner Jensen | Chairman | 0 companies |
| Peter Prip Bonnesen | Board of Directors | 0 companies |
| Kurt Bruno Skov | Board of Directors | 0 companies |
| Per Egebæk Have | Board of Directors | 0 companies |
| Claus Jensen | Board of Directors | 0 companies |
| Hans Barslund | Board of Directors | 0 companies |
| Lars Oest Christensen | Board of Directors | 0 companies |
| Svend Aage Koch-Christensen | Board of Directors | 0 companies |
| Laurids Andersen Jessen | Chairman | 0 companies |
| Vagn Rosenkilde | Chairman | 0 companies |
| Finnbjørg Jacobsen | Board of Directors | 0 companies |