| Revenue | DKK -21K | -23% |
| EBITDA | DKK -21K | +23% |
| Net profit | DKK 545K | +206% |
| Total assets | DKK 6,8M | +7% |
| Equity | DKK 6,7M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 190 | 305 | 293 | 365 | 292 | 330 | 532 | 424 | 12.328 | 1 | -22 | -16 | -27 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | 305 | 293 | 365 | 292 | 330 | 532 | 424 | 12.328 | 1 | -22 | -16 | -27 | -21 |
| Depreciation & amort. | -39 | -29 | -30 | -30 | -30 | -26 | -131 | -131 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 152 | 276 | 263 | 336 | 263 | 303 | 401 | 292 | 12.328 | 1 | -22 | -16 | -27 | -21 |
| Net financials | -36 | -35 | -28 | -21 | -20 | -5 | -10 | -23 | 107 | 1.077 | -956 | 234 | 255 | 719 |
| Profit before tax | 116 | 241 | 235 | 314 | 243 | 299 | 391 | 269 | 12.435 | 1.078 | -978 | 218 | 228 | 698 |
| Tax | 29 | 64 | 58 | 74 | 53 | 66 | 86 | 52 | 2.704 | 237 | -215 | 48 | 50 | 154 |
| Net profit | 87 | 177 | 177 | 240 | 190 | 233 | 305 | 217 | 9.731 | 841 | -763 | 170 | 178 | 545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.448 | 2.563 | 2.653 | 2.668 | 2.521 | 4.709 | 4.553 | 5.605 | 15.482 | 8.190 | 6.718 | 6.886 | 6.322 | 6.778 |
| Equity | 1.177 | 1.378 | 1.555 | 1.618 | 1.567 | 3.427 | 3.231 | 2.948 | 12.130 | 7.971 | 6.708 | 6.878 | 6.306 | 6.676 |
| Long-term debt | 908 | 834 | 757 | 681 | 602 | 512 | 427 | 1.716 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 203 | 195 | 226 | 210 | 171 | 317 | 396 | 3.352 | 219 | 10 | 8 | 16 | 102 |
| Total debt | 1.097 | 1.037 | 952 | 906 | 812 | 683 | 744 | 2.112 | 3.352 | 219 | 10 | 8 | 16 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2005 | — | — |
KB Audit | Audit | 2002 | — | — |
OD Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISACAR Holding ApS | Company | 100.0% | 100.0% | 2017 |
XL PRINT A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Emil Stiedl | Management | 0 companies |
| Kurt Bendix Petersen | Audit | 0 companies |
| Otto Dan Stiedl | Management | 0 companies |
| Teddy Verner Borring | Board of Directors | 0 companies |
| Christina Borring | Board of Directors | 0 companies |