| Revenue | DKK 11,6M | +44% |
| EBITDA | DKK 11,6M | +59% |
| Net profit | DKK 10,6M | +42% |
| Total assets | DKK 44,6M | +17% |
| Equity | DKK 11,1M | +33% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157.397 | 155.576 | 147.644 | 149.554 | 141.125 | 2.291 | 18.593 | 24.722 | 18.857 | 9.175 | 8.041 | 11.568 |
| Staff expenses | -31 | -15 | -30 | -1.991 | -2.774 | -156 | -503 | -1.138 | -923 | -1.266 | -777 | -0 |
| EBITDA | -41.068 | -10.583 | -424 | 5.305 | 101 | 2.134 | 18.091 | 23.584 | 17.934 | 7.909 | 7.263 | 11.568 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41.068 | -10.583 | -424 | 5.305 | 101 | 2.134 | 18.091 | 23.584 | 17.934 | 7.909 | 7.263 | 11.568 |
| Net financials | 32.737 | 4.724 | 1.630 | 1.469 | 746 | 325 | 437 | 411 | 1.169 | 1.116 | 1.650 | 1.443 |
| Profit before tax | -8.331 | -5.858 | 1.206 | 6.774 | 847 | 2.460 | 18.528 | 23.995 | 19.103 | 9.025 | 8.913 | 13.011 |
| Tax | -0 | -0 | -0 | -0 | -1.162 | 1.008 | 3.919 | 5.135 | 3.373 | 1.615 | 1.438 | 2.396 |
| Net profit | -8.331 | -5.858 | 1.206 | 6.774 | 2.009 | 1.452 | 14.609 | 18.860 | 15.730 | 7.410 | 7.475 | 10.615 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.087 | 24.882 | 24.948 | 32.429 | 32.269 | 38.934 | 57.740 | 58.576 | 57.148 | 42.890 | 38.199 | 44.621 |
| Equity | 5.961 | 102 | 1.308 | 8.082 | 10.091 | 11.543 | 26.393 | 20.917 | 16.143 | 7.883 | 8.284 | 11.055 |
| Long-term debt | 2.080 | 2.080 | 2.080 | 0 | 1.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.865 | 18.362 | 16.689 | 18.662 | 15.967 | 22.628 | 30.276 | 36.160 | 40.103 | 33.980 | 29.015 | 32.329 |
| Total debt | 20.865 | 18.362 | 16.689 | 18.662 | 15.967 | 22.628 | 30.276 | 36.160 | 40.103 | 33.980 | 29.015 | 32.329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 1975 | — | — |
LK Management | Management | 2014 | — | — |
EH Management | Management | 1999 | — | — |
HT Management | Management | 1975 | — | — |
HB Management | Management | 2018 | — | — |
MW Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Boelskifte | Management | 0 companies |
| Leif Karl-Axel Johansson | Management | 0 companies |
| Eddy Hansen | Management | 0 companies |
| Hans Tomas Persson | Management | 0 companies |
| Hans Bertil Ohlsson | Management | 0 companies |
| Mats Wilhelm Jepsen | Management | 0 companies |
| James Patrick Howaldt | Board of Directors | 0 companies |
| Serge Pierre Alexis Lemarchal | Board of Directors | 0 companies |
| Borje Karl-Gustav Widerberg | Board of Directors | 0 companies |
| Eric Claude Daniel Dubois | Board of Directors | 0 companies |
| Bernt Olle Ivar Blomqvist | Board of Directors | 0 companies |
| Georg Mikael Koskela | Board of Directors | 0 companies |
| Per Anders Johansson | Board of Directors | 0 companies |
| Francoise Suzanne Marcelle Dèvè | Board of Directors | 0 companies |
| Björn Markus Andersson | Board of Directors | 0 companies |
| Bernt Johnny Eriksson | Board of Directors | 0 companies |
| Mathias Robert Ekström | Board of Directors | 0 companies |
| Claes Olov Søderberg | Board of Directors | 0 companies |
| Harald Eric Ennen | Board of Directors | 0 companies |
| Ingebjørg Brown | Board of Directors | 0 companies |
| Ulf Johan Stigson | Chairman | 0 companies |
| Jørgen Theilgaard Jacobsen | Board of Directors | 0 companies |
| Niels Thomas Heering | Chairman | 0 companies |
| Eric Robert Faintreny | Board of Directors | 0 companies |
| Philippe Gérard Fournier | Board of Directors | 0 companies |
| Bernt Mathias Parkhagen | Board of Directors | 0 companies |
| Carl Christian Westin Jansson | Chairman | 0 companies |
| Ulf Lennart Berghult | Board of Directors | 0 companies |