| Revenue | DKK -251K | +29% |
| EBITDA | DKK -720K | +1% |
| Net profit | DKK 739K | +58% |
| Total assets | DKK 11,2M | +5% |
| Equity | DKK 11,1M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -518 | -327 | -282 | -270 | -326 | -308 | -327 | -388 | -415 | -294 | -188 | -198 | -195 | -251 |
| Staff expenses | -307 | -403 | -418 | -416 | -424 | -437 | -435 | -415 | -388 | -466 | -638 | -590 | -529 | -469 |
| EBITDA | -824 | -730 | -700 | -686 | -750 | -745 | -762 | -803 | -803 | -760 | -826 | -813 | -723 | -720 |
| Depreciation & amort. | 65 | 897 | -65 | -65 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -56 | -75 | -75 |
| EBIT | -889 | -1.627 | -765 | -751 | -758 | -745 | -762 | -803 | -803 | -760 | -826 | -870 | -798 | -795 |
| Net financials | -1.008 | 1.745 | 2.487 | 2.080 | -226 | 2.184 | -124 | -1.117 | -1.924 | 3.818 | 1.307 | 86 | 1.515 | 1.641 |
| Profit before tax | -1.898 | 118 | 1.722 | 1.329 | -984 | 1.439 | -886 | -1.920 | -2.726 | 3.058 | 481 | -784 | 716 | 847 |
| Tax | -463 | 234 | 435 | 316 | -215 | 301 | -179 | -420 | -598 | 674 | 109 | 20 | 248 | 108 |
| Net profit | -1.435 | -116 | 1.287 | 1.014 | -769 | 1.138 | -707 | -1.499 | -2.128 | 2.385 | 372 | -804 | 468 | 739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.368 | 12.901 | 13.867 | 14.350 | 14.237 | 15.121 | 13.740 | 11.694 | 9.159 | 10.965 | 11.197 | 10.264 | 10.608 | 11.182 |
| Equity | 12.938 | 12.722 | 13.609 | 13.823 | 12.854 | 13.592 | 12.485 | 10.686 | 8.557 | 10.831 | 11.090 | 10.172 | 10.522 | 11.139 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 430 | 179 | 251 | 528 | 1.383 | 1.527 | 1.255 | 1.008 | 601 | 134 | 107 | 92 | 86 | 43 |
| Total debt | 430 | 179 | 251 | 528 | 1.383 | 1.527 | 1.255 | 1.008 | 601 | 134 | 107 | 92 | 86 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
| Audit | 1975 | — | — | |
FP Deputy | Deputy | 1975 | — | — |
MK Deputy | Deputy | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1975 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2010 | |
| Individual | 0.0% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Ole Graakjær Bistrup | Chief Executive Officer | 0 companies |
| Statsaut. revisor Steen Aage Nørgaard | Audit | 0 companies |
| Flemming Pedersen | Deputy | 0 companies |
| Mark Kim Offenberg | Deputy | 0 companies |
| Torben Rosborg Nielsen | Chairman | 0 companies |
| Peter Rassing | Board of Directors | 0 companies |
| Flemming Ove Mortensen | Board of Directors | 0 companies |
| Lasse Nordfjeld | Board of Directors | 0 companies |
| Michael Frank Larsen | Board of Directors | 0 companies |
| Tinenaja Emma Kierulf Holm | Board of Directors | 0 companies |
| Hanne Jørgensen | Board of Directors | 0 companies |
| Erik Hovgaard | Board of Directors | 0 companies |
| Jens Kierulf Knudsen | Board of Directors | 0 companies |
| Lars Bersang Nielsen | Board of Directors | 0 companies |