| Revenue | DKK 324K | -23% |
| EBITDA | DKK 324K | -23% |
| Net profit | DKK 182K | -90% |
| Total assets | DKK 11,4M | -13% |
| Equity | DKK 10,1M | -14% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 815 | 562 | 495 | 421 | 324 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 815 | 562 | 495 | 421 | 324 |
| Depreciation & amort. | -331 | -241 | -211 | -211 | -211 |
| EBIT | 484 | 321 | 284 | 210 | 113 |
| Net financials | 6.317 | 5.258 | 4.802 | 1.698 | 94 |
| Profit before tax | 6.802 | 5.579 | 5.086 | 1.908 | 228 |
| Tax | 104 | 81 | 54 | 60 | 46 |
| Net profit | 6.698 | 5.498 | 5.032 | 1.848 | 182 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17.772 | 16.400 | 17.661 | 13.169 | 11.437 |
| Equity | 16.618 | 15.418 | 14.952 | 11.769 | 10.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 287 | 83 | 1.846 | 528 | 476 |
| Total debt | 287 | 83 | 1.846 | 528 | 476 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2025 |
| Former (4) | ||
SS Management | Management | 1998 – 1999 |
CE | Audit | 1998 – 1999 |
SS Management | Management | 1999 – 2001 |
CL Management | Management | 2001 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2009 | |
| Board of Directors | 2025 | |
| Former (5) | ||
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2010 – 2025 | |
| Chairman | 2001 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2009 | |
| Individual | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Steen Sørensen | Management | 0 companies |
| Michel La Crois | Management | 0 companies |
| Carsten Ladefoged | Management | 0 companies |
| Morten Egebjerg Olesen | Board of Directors | 0 companies |
| Steen Bruun Rasmussen | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Angelique Elizabeth Adriana Johanna | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Per Ladefoged | Board of Directors | 0 companies |
| Peder Toft Hansen | Chairman | 0 companies |