| Revenue | DKK 11,7M | +17% |
| EBITDA | DKK 4,6M | +7% |
| Net profit | DKK 2,8M | +8% |
| Total assets | DKK 36M | +3% |
| Equity | DKK 17,5M | +2% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.802 | 24.635 | 24.809 | 6.417 | 7.495 | 6.994 | 9.966 | 10.011 | 9.803 | 11.390 | 11.444 | 11.370 | 9.947 | 11.682 |
| Staff expenses | -4.000 | -4.125 | -4.510 | -4.431 | -4.048 | -4.335 | -4.625 | -5.401 | -4.884 | -5.570 | -5.597 | -6.036 | -5.644 | -7.128 |
| EBITDA | 1.802 | 1.394 | 780 | 1.986 | 3.447 | 2.659 | 5.341 | 4.611 | 4.919 | 5.820 | 5.847 | 5.334 | 4.249 | 4.554 |
| Depreciation & amort. | -390 | -417 | -344 | -407 | -396 | -502 | -523 | -547 | -599 | -714 | -796 | -726 | -718 | -738 |
| EBIT | 1.412 | 977 | 437 | 1.579 | 3.051 | 2.157 | 4.817 | 4.064 | 4.321 | 5.106 | 5.051 | 4.607 | 3.531 | 3.816 |
| Net financials | -83 | -109 | -107 | -68 | -23 | -291 | -361 | -358 | -277 | -409 | -395 | -246 | -185 | -194 |
| Profit before tax | 1.329 | 868 | 330 | 1.511 | 3.028 | 1.866 | 4.457 | 3.706 | 4.044 | 4.697 | 4.656 | 4.361 | 3.346 | 3.621 |
| Tax | 349 | 234 | 84 | 377 | 682 | 424 | 984 | 823 | 898 | 1.039 | 1.030 | 975 | 750 | 812 |
| Net profit | 980 | 634 | 246 | 1.134 | 2.346 | 1.443 | 3.472 | 2.883 | 3.146 | 3.658 | 3.626 | 3.386 | 2.597 | 2.809 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.112 | 16.645 | 18.074 | 20.218 | 22.146 | 23.903 | 25.584 | 26.589 | 28.994 | 32.117 | 33.672 | 36.243 | 35.054 | 35.965 |
| Equity | 9.770 | 10.404 | 10.650 | 11.784 | 13.474 | 14.916 | 18.389 | 21.272 | 24.418 | 13.076 | 16.701 | 17.587 | 17.184 | 17.493 |
| Long-term debt | 5.343 | 4.096 | 4.378 | 4.844 | 5.379 | 5.373 | 3.124 | 634 | 711 | 1.486 | 1.218 | 1.179 | 965 | 1.010 |
| Short-term debt | 1.607 | 1.781 | 2.704 | 3.268 | 3.198 | 3.523 | 3.948 | 4.497 | 3.664 | 17.244 | 15.402 | 17.079 | 16.523 | 17.073 |
| Total debt | 6.950 | 5.876 | 7.082 | 8.112 | 8.576 | 8.896 | 7.073 | 5.131 | 4.375 | 18.729 | 16.619 | 18.258 | 17.489 | 18.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RÅ | Audit | 1972 | — | — |
IE Management | Management | 1972 | — | — |
YS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Corona Cigar Company ApS | Company | 33.3% | 33.3% | 2021 |
TEXBO A/S | Company | 33.3% | 33.3% | 2021 |
Soyler Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 50.0% | 50.0% | 2008 | |
ECNE Holding ApS | Company | 50.0% | 50.0% | 2019 |
UNICORN TOBACCO COMPANY ApS | Company | 50.0% | 50.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Åge Larsen | Audit | 0 companies |
| Ib Edlers | Management | 0 companies |
| Yilmaz Söyler | Management | 0 companies |
| Agnes Anna Edinger | Board of Directors | 0 companies |
| Nicolai Edinger | Chairman | 0 companies |
| Preben Jørgen Conrad Jørgensen-Birch | Board of Directors | 0 companies |
| Erik Carl Nicolai Edinger | Chairman | 0 companies |
| Ib Erik Flensborg Hjarlitz | Board of Directors | 0 companies |
| Pia Abelone Dan Edinger | Board of Directors | 0 companies |
| Niels-Erik Schourup Frederiksen | Board of Directors | 0 companies |
| Helle Friis Edinger | Board of Directors | 0 companies |
| Ulla Birch | Board of Directors | 0 companies |