| Revenue | DKK 310K | -3% |
| EBITDA | DKK 50K | +61% |
| Net profit | DKK 24K | -31% |
| Total assets | DKK 4,4M | +6% |
| Equity | DKK 1,7M | -6% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.447 | 4.123 | 5.403 | 5.797 | 4.854 | 4.518 | 3.232 | 4.042 | 1.258 | 495 | 449 | 319 | 310 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.731 | -4.346 | -4.363 | -4.338 | -4.385 | -4.324 | -3.802 | -3.880 | -1.186 | -356 | -358 | -288 | -260 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.716 | -222 | 1.040 | 1.459 | 469 | 194 | -570 | 162 | 72 | 139 | 91 | 31 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -47 | -38 | -61 | -71 | -45 | -27 | -8 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.677 | -270 | 1.002 | 1.398 | 398 | 149 | -596 | 154 | 72 | 139 | 91 | 31 | 50 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 800 | 224 | 4 | 0 | -7 | 8 | 34 | 32 | 20 | 24 | 19 | -12 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.685 | 531 | 1.225 | 1.402 | 399 | 142 | -588 | 187 | 104 | 160 | 115 | 50 | 38 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 100 | 44 | 43 | 45 | 46 | 33 | 28 | 35 | 21 | 10 | 17 | 15 | 14 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.585 | 487 | 1.182 | 1.357 | 353 | 109 | -616 | 153 | 83 | 150 | 98 | 35 | 24 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.397 | 26.201 | 27.045 | 26.904 | 27.167 | 21.102 | 17.559 | 10.619 | 7.664 | 4.462 | 4.831 | 4.145 | 4.381 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 12.136 | 7.825 | 7.227 | 6.985 | 6.712 | 5.806 | 4.519 | 3.672 | 2.535 | 2.316 | 2.106 | 1.846 | 1.737 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.597 | 1.629 | 1.361 | 974 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.261 | 18.375 | 19.817 | 19.919 | 20.455 | 14.995 | 13.040 | 6.947 | 5.129 | 2.145 | 2.725 | 2.299 | 2.644 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.261 | 18.375 | 19.817 | 19.919 | 20.455 | 14.995 | 13.040 | 6.947 | 5.129 | 2.145 | 2.725 | 2.299 | 2.644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2009 | — | — |
PM Deputy | Deputy | 2015 | — | — |
MH Management | Management | 2024 | — | — |
| Deputy | 2002 | — | — | |
KD Deputy | Deputy | 2017 | — | — |
PV Management | Management | 2001 | — | — |
PR Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2002 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Birgit Strange | Management | 0 companies |
| Per Mandrup Therkildsen | Deputy | 0 companies |
| Michael Hjorth | Management | 0 companies |
| Martin Lynggaard Elley Leth-Jørgensen | Deputy | 0 companies |
| Kim Drastrup Christensen | Deputy | 0 companies |
| Peter Vase Haubjerg | Management | 0 companies |
| Peter Rønn Sørensen | Management | 0 companies |
| Peter Weje Nielsen | Chairman | 0 companies |
| Jens Kristian Bøgild Sommer | Chairman | 0 companies |
| Mikkel Weje Nielsen | Board of Directors | 0 companies |
| Dan Gyldenberg | Board of Directors | 0 companies |