| Revenue | DKK 6,6M | -82% |
| EBITDA | DKK 6,6M | +9% |
| Net profit | DKK 1,1M | +32% |
| Total assets | DKK 20,8M | -1% |
| Equity | DKK 8,5M | +15% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71.498 | 8.600 | 7.884 | 6.119 | 9.125 | 6.652 | 58.606 | 53.560 | 35.708 | 26.532 | 30.874 | 36.677 | 6.593 |
| Staff expenses | -1.362 | -1.748 | -1.911 | -980 | -976 | -914 | -897 | -876 | -896 | -7 | -0 | -0 | -0 |
| EBITDA | 928 | 6.852 | 5.973 | 5.138 | 8.149 | 5.738 | 5.132 | 5.304 | 4.665 | 3.829 | 4.637 | 6.049 | 6.593 |
| Depreciation & amort. | -0 | -2.872 | -2.564 | -2.725 | -5.126 | -2.900 | -2.742 | -2.724 | -2.496 | -2.579 | -3.340 | -4.426 | -4.622 |
| EBIT | 928 | 3.980 | 3.409 | 2.413 | 3.023 | 2.838 | 2.391 | 2.580 | 2.169 | 1.250 | 1.297 | 1.623 | 1.971 |
| Net financials | 1.131 | 1.070 | 386 | 69 | 440 | 212 | 271 | 284 | 277 | -385 | -182 | -566 | -573 |
| Profit before tax | 2.059 | 5.051 | 3.795 | 2.482 | 3.463 | 3.050 | 2.661 | 2.863 | 2.446 | 865 | 1.115 | 1.057 | 1.398 |
| Tax | -1.300 | 1.399 | 758 | 504 | 1.146 | 462 | 867 | -809 | 538 | 191 | 325 | 233 | 308 |
| Net profit | 3.359 | 3.652 | 3.037 | 1.978 | 2.317 | 2.588 | 1.794 | 3.672 | 1.908 | 673 | 790 | 824 | 1.091 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.335 | 98.229 | 99.197 | 101.219 | 106.579 | 106.791 | 110.147 | 103.465 | 11.325 | 13.213 | 16.783 | 20.992 | 20.756 |
| Equity | 78.181 | 81.833 | 84.870 | 86.849 | 89.166 | 91.754 | 93.570 | 97.242 | 5.150 | 5.824 | 6.613 | 7.437 | 8.527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
| Short-term debt | 8.154 | 16.395 | 14.327 | 14.371 | 17.413 | 15.037 | 16.577 | 6.223 | 6.175 | 7.390 | 10.170 | 13.543 | 12.228 |
| Total debt | 8.154 | 16.395 | 14.327 | 14.371 | 17.413 | 15.037 | 16.577 | 6.223 | 6.175 | 7.390 | 10.170 | 13.555 | 12.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2001 | — | — |
RB Management | Management | 2026 | — | — |
AK Management | Management | 2004 | — | — |
MC Management | Management | 2014 | — | — |
KM Management | Management | 1999 | — | — |
JR Management | Management | 2006 | — | — |
DC Management | Management | 2002 | — | — |
PM Management | Management | 2008 | — | — |
DJ Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2002 | — | — | |
| Deputy Chairman | 1999 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carmen Helena Maria Portocarero | Management | 0 companies |
| Rodrigo Benito Alonso | Management | 0 companies |
| Anders Kaj Westkämper | Management | 0 companies |
| Martinus Christiaan Maurits | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Jan Ranners | Management | 0 companies |
| David Charles Eveleigh | Management | 0 companies |
| Philip Martin Graff | Management | 0 companies |
| David John Hammond | Management | 0 companies |
| Michael Heinrich Bauer | Chairman | 0 companies |
| Olivier Campenon | Board of Directors | 0 companies |
| Rasmus Johannes Junge | Board of Directors | 0 companies |
| Jørgen Erik Frandsen | Chairman | 0 companies |
| Wai Ming Teng | Chairman | 0 companies |
| Marit Anke Wilhelmina Cremers-Wit | Board of Directors | 0 companies |
| Martin Boon | Chairman | 0 companies |
| Richard Hirst | Deputy Chairman | 0 companies |
| Helen Louise Ashton | Chairman | 0 companies |
| Stefan Walter Höh | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Tomi Pekka Suojansalo | Board of Directors | 0 companies |
| Carl-Erik Lagercrantz | Board of Directors | 0 companies |
| Thomas Marie Marc Vanderick | Chairman | 0 companies |
| Jan Henrik Thomas Sunesson | Board of Directors | 0 companies |
| Luca Vittorio Zappia | Board of Directors | 0 companies |
| Katinka van Mourik | Board of Directors | 0 companies |
| Roger Ingvar Söderberg | Board of Directors | 0 companies |
| Rudolf Rottenwalter | Board of Directors | 0 companies |
| Attila Tamás Szücs | Board of Directors | 0 companies |
| Alberte Henrike Barbara van Lohuizen | Board of Directors | 0 companies |
| Andrea Giovanni Bono | Board of Directors | 0 companies |