| Revenue | DKK 709K | -41% |
| EBITDA | DKK -205K | -182% |
| Net profit | DKK -148K | -173% |
| Total assets | DKK 802K | -13% |
| Equity | DKK 509K | -22% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.257 | 1.659 | 2.049 | 2.436 | 2.570 | 1.955 | 1.838 | 2.011 | 2.574 | 2.673 | 2.654 | 1.557 | 1.208 | 709 |
| Staff expenses | -1.064 | -1.234 | -1.658 | -2.317 | -2.412 | -2.151 | -1.684 | -1.917 | -2.373 | -2.732 | -2.448 | -1.508 | -958 | -914 |
| EBITDA | 193 | 425 | 392 | 119 | 158 | -196 | 154 | 94 | 200 | -59 | 207 | 49 | 251 | -205 |
| Depreciation & amort. | -13 | -86 | -90 | -90 | -90 | -77 | -7 | -7 | -28 | -92 | -36 | -0 | -0 | -0 |
| EBIT | 181 | 339 | 302 | 29 | 69 | -273 | 147 | 87 | 172 | -151 | 170 | 49 | 251 | -205 |
| Net financials | -122 | 1 | 1 | -6 | -6 | -7 | -1 | -1 | -3 | -7 | -18 | 11 | 10 | 20 |
| Profit before tax | 59 | 340 | 302 | 22 | 62 | -280 | 146 | 86 | 169 | -159 | 152 | 60 | 261 | -185 |
| Tax | -14 | 85 | 79 | 9 | 17 | -56 | 38 | 23 | 39 | -33 | 37 | 15 | 59 | -37 |
| Net profit | 73 | 255 | 223 | 13 | 45 | -224 | 107 | 63 | 130 | -126 | 115 | 45 | 202 | -148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 884 | 1.380 | 1.410 | 1.141 | 1.181 | 849 | 1.076 | 1.012 | 1.627 | 1.454 | 1.088 | 857 | 926 | 802 |
| Equity | 473 | 728 | 701 | 614 | 659 | 435 | 543 | 506 | 710 | 584 | 699 | 454 | 656 | 509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 402 | 642 | 703 | 527 | 521 | 414 | 533 | 468 | 915 | 869 | 384 | 397 | 270 | 293 |
| Total debt | 402 | 642 | 703 | 527 | 521 | 414 | 533 | 507 | 915 | 869 | 384 | 397 | 270 | 293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
LARSEN INVEST ApS | Company | 66.7% | 66.7% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
EREMITAGE HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
Ploug Søgaard Holding ApS | Company | 10.0% | 10.0% | 2020 |
Timm Invest ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Emilie Dagmar Neergaard Timm | Board of Directors | 0 companies |
| Frederik Ploug Søgaard | Board of Directors | 0 companies |
| Kristoffer Gandrup-Marino | Board of Directors | 0 companies |
| Peter Gjerding | Chairman | 0 companies |