| Revenue | DKK 15,4M | -312% |
| EBITDA | DKK 15,4M | +310% |
| Net profit | DKK 15,4M | +311% |
| Total assets | DKK 58,9M | +41% |
| Equity | DKK 54,9M | +39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -591 | -9.740 | 12.998 | 132.810 | 19.209 | -7 | 4.314 | 1.678 | 482 | 15.413 | -36.735 | -7.299 | 15.440 |
| Staff expenses | -225 | -225 | -225 | -225 | -175 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 |
| EBITDA | -816 | -9.965 | 12.773 | 132.585 | 19.384 | 468 | 4.289 | 1.653 | 457 | 15.388 | -36.760 | -7.324 | 15.415 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -816 | -9.965 | 12.773 | 132.585 | 19.384 | 468 | 4.289 | 1.653 | 457 | 15.388 | -36.760 | -7.324 | 15.415 |
| Net financials | -10.698 | -14.697 | 17.333 | 147.583 | 20.238 | -37 | 5.665 | 2.954 | 521 | 17.289 | -40.725 | -7.940 | 17.438 |
| Profit before tax | -2.703 | -11.707 | 12.832 | 132.212 | 18.648 | 400 | 4.208 | 1.590 | 393 | 15.309 | -36.831 | -7.330 | 15.434 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.703 | -11.707 | 12.832 | 132.212 | 18.648 | 400 | 4.208 | 1.590 | 393 | 15.309 | -36.831 | -7.330 | 15.434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 144.000 | 99.148 | 114.904 | 68.027 | 66.133 | 66.496 | 71.199 | 73.087 | 73.538 | 90.670 | 49.773 | 41.666 | 58.851 |
| Equity | 109.761 | 98.055 | 110.886 | 43.099 | 61.747 | 62.147 | 66.355 | 67.944 | 68.337 | 83.646 | 46.815 | 39.485 | 54.919 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 31.543 | 447 | 864 | 20.200 | 111 | 71 | 67 | 66 | 65 | 74 | 73 | 90 | 99 |
| Total debt | 31.543 | 447 | 864 | 20.200 | 111 | 71 | 67 | 66 | 65 | 74 | 73 | 90 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
SS Management | Management | 2006 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
AK Management | Management | 1999 | — | — |
FW Management | Management | 2003 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lønmodtagernes Dyrtidsfond | Company | 33.3% | 33.3% | 2010 |
BRUHN INVEST ApS | Company | 15.0% | 15.0% | 2010 |
| Individual | 5.0% | 5.0% | 2010 | |
ZEN CAPITAL A/S | Company | 5.0% | 5.0% | 2010 |
PFA PENSION, FORSIKRINGSAKTIESELSKAB. | Company | 5.0% | 5.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Sten Søren Larsen | Management | 0 companies |
| Klaus Holse | Chief Executive Officer | 0 companies |
| Allan Kruse Nielsen | Management | 0 companies |
| Frederik Willerup | Management | 0 companies |
| Kirsten Annette Smedegaard Andersen | Chief Executive Officer | 0 companies |
| Thomas Weilby Knudsen | Chief Executive Officer | 0 companies |
| Steen Louis Reinholdt | Board of Directors | 0 companies |
| Peter Aagaard | Board of Directors | 0 companies |
| Benny Guld | Board of Directors | 0 companies |
| Søren Mohrsen Kjær | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Søren Fogtdal | Board of Directors | 0 companies |
| Alok Oberoi | Board of Directors | 0 companies |
| Sigurd Lilienfeldt | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Tim Frank Andersen | Board of Directors | 0 companies |
| Erik Preben Mejer | Board of Directors | 0 companies |
| Jesper Ransby Christensen | Board of Directors | 0 companies |
| Lars Christian Bruhn | Chairman | 0 companies |
| Peter Bredgaard | Board of Directors | 0 companies |