| Revenue | DKK 2,1M | +3% |
| EBITDA | DKK 465K | -11% |
| Net profit | DKK -107K | -155% |
| Total assets | DKK 2,5M | -9% |
| Equity | DKK 1,8M | -6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.075 | 2.623 | 2.741 | 2.038 | 1.669 | 2.089 | 1.927 | 1.946 | 2.252 | 2.366 | 2.679 | 2.337 | 2.001 | 2.062 |
| Staff expenses | -2.018 | -2.337 | -2.450 | -1.867 | -1.555 | -1.791 | -1.754 | -1.700 | -1.911 | -1.904 | -2.323 | -1.932 | -1.476 | -1.596 |
| EBITDA | 57 | 286 | 291 | 172 | 114 | 298 | 173 | 246 | 341 | 462 | 357 | 405 | 525 | 465 |
| Depreciation & amort. | -123 | -136 | -147 | -122 | -83 | -87 | -48 | -45 | -56 | -115 | -151 | -130 | -238 | -471 |
| EBIT | -66 | 150 | 144 | 50 | 31 | 211 | 125 | 202 | 286 | 347 | 205 | 275 | 287 | -6 |
| Net financials | -93 | -28 | -20 | -24 | -20 | -10 | -3 | -0 | -7 | -5 | -2 | -1 | -6 | -8 |
| Profit before tax | -159 | 122 | 124 | 27 | 11 | 201 | 122 | 201 | 279 | 342 | 203 | 274 | 280 | -15 |
| Tax | -11 | 8 | 36 | -0 | 3 | 48 | 12 | 45 | 51 | 76 | 27 | 74 | 86 | 92 |
| Net profit | -147 | 114 | 88 | 27 | 8 | 153 | 110 | 156 | 228 | 266 | 176 | 201 | 194 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.350 | 2.589 | 2.137 | 2.112 | 2.316 | 2.010 | 1.887 | 1.909 | 2.330 | 2.522 | 2.519 | 2.852 | 2.747 | 2.490 |
| Equity | 907 | 972 | 1.011 | 1.038 | 1.045 | 1.198 | 1.205 | 1.255 | 1.375 | 1.530 | 1.594 | 1.680 | 1.874 | 1.767 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 37 | 37 | 58 | 36 | 14 | 55 | 80 |
| Short-term debt | 1.443 | 1.616 | 1.126 | 1.074 | 1.270 | 812 | 677 | 616 | 914 | 928 | 890 | 1.134 | 781 | 609 |
| Total debt | 1.443 | 1.616 | 1.126 | 1.074 | 1.270 | 812 | 683 | 654 | 951 | 986 | 925 | 1.148 | 835 | 690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mona Friis Fisker-Jensen | Audit | 0 companies |
| Stefan Mogensen | Board of Directors | 0 companies |
| Pia Tuborg Krøyer | Chairman | 0 companies |
| Allan Irving Galsgaard-Olsen | Chairman | 0 companies |