| Revenue | — | — |
| EBITDA | DKK -1,6M | +4% |
| Net profit | DKK 3,4M | -88% |
| Total assets | DKK 470M | +0% |
| Equity | DKK 469M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -414 | -381 | -436 | -431 |
| EBITDA | -1 | -1 | -867 | -948 | -1.027 | -1.090 | -1.359 | -1.046 | -1.146 | -1 | -1.510 | -1.546 | -1.635 | -1.573 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -1 | -867 | -948 | -1.027 | -1.090 | -1.359 | -1.046 | -1.146 | -1 | -1.510 | -1.546 | -1.635 | -1.573 |
| Net financials | 17 | 18 | 8.732 | 22.015 | 15.853 | 28.834 | -4.094 | 31.513 | 29.536 | 84 | -43.217 | 22.025 | 36.450 | 8.816 |
| Profit before tax | 16 | 17 | 7.865 | 21.067 | 14.826 | 27.744 | -5.453 | 30.467 | 28.390 | 83 | -44.727 | 20.479 | 34.815 | 7.243 |
| Tax | 4 | 5 | 4.907 | 4.662 | 1.926 | 5.633 | -2.167 | 6.924 | 4.565 | 8 | 74 | 3.245 | 6.444 | 3.827 |
| Net profit | 13 | 12 | 2.958 | 16.405 | 12.900 | 22.111 | -3.286 | 23.543 | 23.825 | 75 | -44.801 | 17.234 | 28.371 | 3.416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 280 | 292 | 294.792 | 311.133 | 323.937 | 346.100 | 342.968 | 366.865 | 391.246 | 465.462 | 420.254 | 437.665 | 468.041 | 469.993 |
| Equity | 280 | 291 | 294.344 | 310.749 | 323.649 | 345.760 | 342.474 | 366.017 | 389.842 | 464.741 | 419.940 | 437.174 | 465.545 | 468.961 |
| Long-term debt | 0 | 0 | 0 | 384 | 0 | 0 | 0 | 534 | 0 | 0 | 0 | 491 | 0 | 0 |
| Short-term debt | 0 | 0 | 448 | 384 | 288 | 340 | 0 | 0 | 1.404 | 721 | 314 | 0 | 1.628 | 1.032 |
| Total debt | 0 | 0 | 447 | 768 | 288 | 340 | 494 | 848 | 1.404 | 721 | 314 | 491 | 1.628 | 1.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2022 | — | — |
NR Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2003 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Kiilsgaard Borrisholt | Management | 0 companies |
| Niels Ravn | Management | 0 companies |
| Kai Michelsen | Deputy Chairman | 0 companies |
| Henrik Dahl | Deputy Chairman | 0 companies |
| Anders Kann Elten | Board of Directors | 0 companies |
| Per Skovsted | Board of Directors | 0 companies |