| Revenue | DKK 127K | -169% |
| EBITDA | DKK 4K | +101% |
| Net profit | DKK -116K | +65% |
| Total assets | DKK 5,2M | -3% |
| Equity | DKK 3,8M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 226 | 90 | 274 | 199 | 257 | 285 | 101 | 198 | 112 | 258 | 272 | -182 | 127 |
| Staff expenses | -126 | -129 | -132 | -141 | -150 | -129 | -133 | -122 | -124 | -122 | -124 | -122 | -125 | -122 |
| EBITDA | 110 | 97 | -42 | 133 | 49 | 128 | 152 | -21 | 75 | -11 | 135 | 150 | -307 | 4 |
| Depreciation & amort. | -92 | -95 | -97 | -98 | -98 | -98 | -98 | -98 | -98 | -99 | -102 | -102 | -102 | -102 |
| EBIT | 18 | 1 | -139 | 35 | -50 | 30 | 54 | -119 | -24 | -110 | 33 | 48 | -409 | -98 |
| Net financials | -18 | -33 | -42 | -33 | -25 | -25 | -22 | -20 | -14 | -20 | -6 | -6 | -9 | -47 |
| Profit before tax | 0 | -31 | -182 | 2 | -75 | 5 | 32 | -139 | -37 | -130 | 27 | 42 | -419 | -145 |
| Tax | 41 | -14 | -128 | -12 | 28 | 13 | -39 | -13 | -8 | -17 | -12 | -76 | -92 | -29 |
| Net profit | -41 | -17 | -54 | 14 | -103 | -8 | 70 | -126 | -29 | -112 | 39 | 118 | -327 | -116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.153 | 6.064 | 6.115 | 5.983 | 5.884 | 5.794 | 5.718 | 5.604 | 5.601 | 5.781 | 5.486 | 5.473 | 5.355 | 5.217 |
| Equity | 4.429 | 4.412 | 4.359 | 4.373 | 4.270 | 4.261 | 4.332 | 4.206 | 4.177 | 4.064 | 4.103 | 4.221 | 3.894 | 3.778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 728 | 670 | 903 | 768 | 745 | 650 | 542 | 567 | 602 | 912 | 589 | 535 | 836 | 843 |
| Total debt | 728 | 670 | 903 | 768 | 745 | 650 | 542 | 567 | 602 | 912 | 589 | 535 | 836 | 843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2002 | — | — |
GM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JER HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
MES HOLDING II ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Erichsen | Management | 0 companies |
| Gerda Marie Erichsen | Management | 0 companies |
| Jens Erichsen | Chairman | 0 companies |
| Vagn Aage Jensen | Chairman | 0 companies |