| Revenue | DKK 1,7M | +4% |
| EBITDA | DKK 672K | +1% |
| Net profit | DKK 469K | -63% |
| Total assets | DKK 27,5M | +1% |
| Equity | DKK 17,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.846 | 4.542 | 4.364 | 4.440 | 3.937 | 4.299 | 3.927 | 5.539 | 6.444 | 1.574 | 1.511 | 1.608 | 1.676 |
| Staff expenses | -2.857 | -2.483 | -2.594 | -2.092 | -2.245 | -2.467 | -729 | -1.828 | -2.067 | -1.063 | -901 | -945 | -1.004 |
| EBITDA | 1.989 | 2.058 | 1.770 | 2.348 | 1.692 | 1.832 | 3.198 | 3.711 | 4.377 | 510 | 610 | 664 | 672 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -7 | -7 | -4 |
| EBIT | 1.989 | 2.058 | 1.770 | 2.348 | 1.692 | 1.832 | 3.198 | 3.711 | 4.377 | 508 | 603 | 657 | 669 |
| Net financials | 4 | -168 | -638 | -710 | 316 | -569 | 12 | -665 | -63 | -87 | 41 | 955 | -64 |
| Profit before tax | 1.993 | 1.890 | 1.132 | 1.639 | 2.007 | 1.263 | 3.210 | 3.046 | 4.314 | 421 | 644 | 1.612 | 604 |
| Tax | 498 | 474 | 271 | 392 | 446 | 280 | 707 | 679 | 957 | 129 | 139 | 355 | 136 |
| Net profit | 1.494 | 1.417 | 861 | 1.247 | 1.561 | 982 | 2.503 | 2.367 | 3.357 | 292 | 505 | 1.257 | 469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.410 | 7.681 | 9.107 | 11.104 | 13.258 | 15.259 | 18.295 | 20.639 | 25.003 | 23.785 | 25.815 | 27.133 | 27.452 |
| Equity | 4.400 | 5.816 | 6.678 | 7.925 | 9.486 | 10.468 | 9.002 | 11.369 | 14.726 | 15.017 | 15.523 | 16.780 | 17.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 0 |
| Short-term debt | 2.010 | 1.865 | 2.430 | 3.179 | 3.771 | 4.790 | 9.293 | 9.270 | 10.197 | 8.678 | 10.290 | 10.353 | 10.204 |
| Total debt | 2.010 | 1.865 | 2.430 | 3.179 | 3.771 | 4.790 | 9.293 | 9.270 | 10.277 | 8.758 | 10.290 | 10.353 | 10.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Management | Management | 2018 | — | — |
KB Audit | Audit | 2003 | — | — |
KM Management | Management | 2013 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SS Management | Management | 2003 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
RE Management | Management | 2011 | — | — |
BR Management | Management | 2017 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AF Management | Management | 2017 | — | — |
RB Management | Management | 2017 | — | — |
KK Management | Management | 2022 | — | — |
DJ Management | Management | 2017 | — | — |
LO Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Odland Larsen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Knut Martin Thunman | Management | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Mads Christian Dige Rønholt | Chief Executive Officer | 0 companies |
| Sverre Stockinger | Management | 0 companies |
| Maikel Anthony Vlugt | Chief Executive Officer | 0 companies |
| Rolv Erik Martinsen | Management | 0 companies |
| Bret Richard Bolin | Management | 0 companies |
| Kjell Jone Notvik | Chief Executive Officer | 0 companies |
| Alan Fitzpatrick | Management | 0 companies |
| Robert Boyd Rogers | Management | 0 companies |
| Karl Kristian Lund Bendixby | Management | 0 companies |
| Daniel Joseph Hanley | Management | 0 companies |
| Lars Owe Berge Nyland | Management | 0 companies |