| Revenue | DKK -2,5M | -287% |
| EBITDA | DKK -3,3M | -618% |
| Net profit | DKK -3M | -484% |
| Total assets | DKK 8,2M | -27% |
| Equity | DKK 8M | -27% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | 270 | 712 | 669 | -446 | 429 | -110 | 166 | 810 | 2.051 | -941 | 450 | 1.312 | -2.460 |
| Staff expenses | -476 | -517 | -389 | -315 | -362 | -391 | -612 | -627 | -620 | -620 | -624 | -607 | -677 | -802 |
| EBITDA | 72 | -247 | 323 | 354 | -808 | 39 | -722 | -460 | 184 | 1.426 | -1.571 | -182 | 630 | -3.265 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 72 | -247 | 323 | 354 | -808 | 39 | -722 | -460 | 184 | 1.426 | -1.571 | -182 | 630 | -3.265 |
| Net financials | 279 | 394 | 227 | 251 | 428 | 297 | 489 | 345 | 256 | 207 | 159 | 140 | 163 | 218 |
| Profit before tax | 351 | 146 | 550 | 605 | -381 | 336 | -234 | -115 | 440 | 1.632 | -1.411 | -43 | 793 | -3.047 |
| Tax | 88 | 37 | 138 | 144 | -4 | 74 | -0 | -74 | 97 | 359 | -0 | -0 | -0 | -0 |
| Net profit | 263 | 109 | 412 | 462 | -377 | 262 | -234 | -41 | 343 | 1.273 | -1.411 | -43 | 793 | -3.047 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.201 | 10.178 | 10.627 | 11.043 | 10.345 | 10.554 | 10.223 | 10.146 | 10.646 | 12.228 | 10.798 | 10.404 | 11.198 | 8.167 |
| Equity | 9.982 | 10.011 | 10.343 | 10.685 | 10.187 | 10.449 | 10.095 | 10.054 | 10.397 | 12.103 | 10.692 | 10.290 | 11.083 | 8.036 |
| Long-term debt | 88 | 43 | 140 | 262 | 39 | 16 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 131 | 124 | 144 | 96 | 119 | 88 | 96 | 91 | 249 | 125 | 106 | 114 | 115 | 131 |
| Total debt | 219 | 167 | 284 | 358 | 158 | 105 | 128 | 91 | 249 | 125 | 106 | 114 | 115 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2000 | — | — |
KK Management | Management | 1955 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1955 | — | — | |
| Board of Directors | 1955 | — | — | |
| Board of Directors | 1955 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1955 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Nikolaj Møller Jensen | Management | 0 companies |
| Klaus Kruse Henningsen | Management | 0 companies |
| Preben Spangenberg | Board of Directors | 0 companies |
| Lotte Sehested Hansen | Board of Directors | 0 companies |
| Niels Erling Deiborg | Board of Directors | 0 companies |
| Søren Holger Toft | Board of Directors | 0 companies |
| Erik Sehested Hansen | Board of Directors | 0 companies |