| Revenue | DKK 2,5M | -55% |
| EBITDA | DKK 2,5M | -55% |
| Net profit | DKK 2,1M | -91% |
| Total assets | DKK 32,2M | -22% |
| Equity | DKK 31,5M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.038 | 4.771 | 9.109 | 6.002 | 6.395 | 6.083 | 1.909 | 4.145 | 3.776 | 2.910 | 5.322 | 5.662 | 2.542 |
| Staff expenses | -455 | -75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.308 | 3.148 | 6.288 | 3.791 | 3.196 | 6.083 | 1.909 | 4.145 | 3.776 | 2.910 | 5.322 | 5.662 | 2.542 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -9 | -46 | -46 | -37 | -0 | -0 | -0 | -0 |
| EBIT | 2.308 | 3.148 | 6.288 | 3.791 | 3.196 | 6.074 | 1.863 | 4.100 | 3.739 | 2.910 | 5.322 | 5.662 | 2.542 |
| Net financials | -14 | 266 | -25 | 433 | 44 | -1.181 | -39.297 | -1.007 | -701 | -303 | -628 | 19.254 | 842 |
| Profit before tax | 2.294 | 3.414 | 6.263 | 4.223 | 3.239 | 4.892 | -18.078 | 3.093 | 3.039 | 2.607 | 4.693 | 24.916 | 3.385 |
| Tax | 510 | 1.123 | 1.575 | 993 | 715 | 1.076 | 852 | 999 | 1.064 | 744 | 1.151 | 1.929 | 1.267 |
| Net profit | 1.784 | 2.291 | 4.688 | 3.230 | 2.524 | 3.816 | -18.930 | 2.094 | 1.974 | 1.863 | 3.542 | 22.988 | 2.118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.057 | 19.317 | 20.444 | 23.404 | 30.661 | 50.337 | 39.382 | 36.296 | 30.222 | 27.972 | 20.842 | 41.508 | 32.213 |
| Equity | 9.255 | 11.547 | 16.235 | 19.464 | 21.989 | 25.805 | 6.875 | 8.969 | 10.943 | 12.806 | 16.348 | 39.336 | 31.454 |
| Long-term debt | 0 | 5.731 | 3.399 | 1.119 | 3.498 | 20.062 | 6.027 | 10.809 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.801 | 2.040 | 810 | 2.820 | 5.175 | 4.470 | 26.480 | 16.518 | 19.279 | 15.165 | 4.493 | 2.171 | 759 |
| Total debt | 1.801 | 7.771 | 4.210 | 3.939 | 8.673 | 24.532 | 32.507 | 27.327 | 19.279 | 15.165 | 4.493 | 2.171 | 759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Unofficial title | Unofficial title | 2025 | — | — |
SJ Management | Management | 1995 | — | — |
ET | Audit | 1992 | — | — |
CB Management | Management | 1992 | — | — |
CS Unofficial title | Unofficial title | 2026 | — | — |
LW Management | Management | 2001 | — | — |
EØ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JK Unofficial title | Unofficial title | 2025 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 1992 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Almestad | Unofficial title | 0 companies |
| Svein-Erik Johnsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Carl Bjarne Mikkelsen | Management | 0 companies |
| Christian Steen Laursen | Unofficial title | 0 companies |
| Lars-Henrik Worsøe | Management | 0 companies |
| Elisabeth Østensen | Chief Executive Officer | 0 companies |
| Andrés Escalante | Chief Executive Officer | 0 companies |
| Jan Kaspar Gjessing | Unofficial title | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kjerstin Tøsdal Linde | Board of Directors | 0 companies |
| Per Henning Hamnes | Chairman | 0 companies |
| Øyvind Ramberg | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Jannike Berg | Board of Directors | 0 companies |
| Uffe Ellemann-Jensen | Board of Directors | 0 companies |
| Thorolf Mowinckel | Board of Directors | 0 companies |
| Marvel Skreien Stigen | Board of Directors | 0 companies |
| Geir-Arne Åsnes | Chairman | 0 companies |
| Jens Jakob Roelsgaard Larsen | Board of Directors | 0 companies |
| Per Henning Hamnes | Board of Directors | 0 companies |
| Arne Norvald Andreassen | Board of Directors | 0 companies |
| Øyvind Ramberg | Chairman | 0 companies |
| Marianne Mowinckel | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Steen Mylius Stricker Lund | Board of Directors | 0 companies |
| Arne Norvald Andreassen | Board of Directors | 0 companies |
| Niels Oluf Kyed | Chairman | 0 companies |
| Susanne Almestad | Chairman | 0 companies |