| Revenue | DKK 1,3M | -14% |
| EBITDA | DKK 1,1M | -18% |
| Net profit | DKK 952K | -4% |
| Total assets | DKK 32M | +0% |
| Equity | DKK 20,4M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.486 | 1.663 | 1.746 | 1.552 | 1.333 |
| Staff expenses | -241 | -201 | -242 | -241 | -241 |
| EBITDA | 1.212 | 1.456 | 1.495 | 1.311 | 1.073 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.212 | 1.456 | 1.495 | 1.311 | 1.073 |
| Net financials | 599 | 2.434 | 700 | -98 | 59 |
| Profit before tax | 1.811 | 3.890 | 2.195 | 1.213 | 1.132 |
| Tax | 184 | 490 | 401 | 221 | 180 |
| Net profit | 1.627 | 3.400 | 1.794 | 992 | 952 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.158 | 34.069 | 30.852 | 32.072 | 31.995 |
| Equity | 15.292 | 18.692 | 18.986 | 19.979 | 20.431 |
| Long-term debt | 16.922 | 12.060 | 9.118 | 8.836 | 8.276 |
| Short-term debt | 1.599 | 2.870 | 2.261 | 2.728 | 2.706 |
| Total debt | 18.521 | 14.930 | 11.379 | 11.565 | 10.981 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AO Management | Management | 2016 |
JJ Audit | Audit | 2014 |
ML Chief Executive Officer | Chief Executive Officer | 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2006 – 2010 | |
| Chairman | 2012 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2010 | |
| Company | 20–24.99% | 20–24.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Odgaard | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Michael Lisbjerg Nordestgaard | Chief Executive Officer | 0 companies |
| Leon Dalgaard | Chairman | 0 companies |
| Charlotte Frank Nordestgaard | Chairman | 0 companies |