| Revenue | DKK 3,9M | -12% |
| EBITDA | DKK 3,9M | -12% |
| Net profit | DKK 4,1M | -32% |
| Total assets | DKK 238,9M | +1% |
| Equity | DKK 172,5M | +2% |
| Employees | 2 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 168 | 437 | 669 | — | 5.012 | 1.704 | 2.484 | 5.061 | 4.123 | 3.916 | 4.744 | 3.100 | 4.417 | 3.883 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -110 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 118 | 327 | 609 | — | 5.012 | 1.704 | 5.088 | 5.061 | 4.123 | 3.559 | 4.667 | 3.100 | 4.417 | 3.883 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 723 | 723 | 723 | -0 | -0 | -131 | -137 | -143 | -145 | -147 | -147 | -155 | -167 | -180 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -605 | -396 | -114 | — | 5.012 | 1.573 | 4.951 | 4.918 | 3.978 | 3.412 | 4.520 | 2.945 | 4.250 | 3.703 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.014 | -9.078 | -13.516 | 0 | 1.972 | 1.356 | 7.901 | 6.793 | 3.710 | 5.529 | 2.732 | 7.120 | 2.642 | 960 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -7.619 | -9.932 | -13.908 | — | 6.984 | 2.929 | 12.852 | 11.711 | 7.688 | 8.941 | 7.252 | 10.065 | 6.892 | 4.663 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -162 | -1.178 | -116 | -0 | 39 | 53 | 826 | 864 | 687 | 623 | 417 | 580 | 883 | 563 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -7.457 | -8.754 | -13.791 | — | 6.945 | 2.876 | 12.026 | 10.847 | 7.001 | 8.318 | 6.835 | 9.485 | 6.009 | 4.100 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.602 | 124.113 | 144.634 | 0 | 155.512 | 174.906 | 189.358 | 198.658 | 203.210 | 204.425 | 219.324 | 228.140 | 236.053 | 238.866 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 94.447 | 18.026 | 82.041 | — | 105.025 | 107.902 | 119.928 | 130.775 | 137.776 | 146.094 | 152.929 | 162.414 | 168.423 | 172.523 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.730 | 5.389 | 29.025 | 0 | 34.694 | 24.498 | 29.981 | 31.886 | 30.591 | 27.560 | 23.982 | 22.285 | 21.381 | 20.482 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.703 | 15.556 | 26.350 | 0 | 15.793 | 33.840 | 30.193 | 26.716 | 25.596 | 21.634 | 34.141 | 34.975 | 37.647 | 37.153 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.433 | 20.944 | 55.375 | 0 | 50.487 | 58.338 | 60.174 | 58.602 | 56.187 | 49.194 | 58.123 | 57.260 | 59.028 | 57.635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1999 | — | — |
GS Management | Management | 1972 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKARE ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Gert Skare | Management | 0 companies |
| Lars Martens Clausen | Chairman | 0 companies |
| Lars Meldgaard Junker | Board of Directors | 0 companies |
| Gerda Meldgaard Skare | Chairman | 0 companies |
| Klaus Skare | Board of Directors | 0 companies |
| Peter Heide Wessel | Chairman | 0 companies |
| Susanne Skare Viller | Board of Directors | 0 companies |
| Ida Skare Rosendahl | Board of Directors | 0 companies |
| Arne Studsgård | Board of Directors | 0 companies |