| Revenue | DKK 5M | +7% |
| EBITDA | DKK 1,4M | +13% |
| Net profit | DKK -552K | -897% |
| Total assets | DKK 69,5M | +6% |
| Equity | DKK 26,5M | -2% |
| Employees | 19 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.763 | 3.033 | 3.231 | 3.592 | 3.581 | 3.635 | 3.870 | 3.838 | 4.899 | 4.477 | 4.747 | 4.610 | 4.953 |
| Staff expenses | -2.851 | -2.476 | -2.508 | -2.780 | -2.711 | -2.625 | -2.924 | -2.907 | -2.846 | -3.167 | -3.118 | -3.360 | -3.541 |
| EBITDA | 801 | 557 | 722 | 812 | 871 | 1.010 | 946 | 932 | 2.054 | 1.310 | 1.629 | 1.250 | 1.411 |
| Depreciation & amort. | -206 | 206 | 283 | 388 | -411 | -421 | -501 | -573 | -1.686 | -906 | -1.156 | -1.154 | -1.305 |
| EBIT | 595 | 351 | 440 | 424 | 459 | 590 | 445 | 358 | 368 | 404 | 473 | 96 | 106 |
| Net financials | -251 | -289 | -321 | -352 | -357 | -330 | -284 | -268 | -233 | -190 | -282 | -151 | -657 |
| Profit before tax | 343 | 63 | 118 | 72 | 102 | 259 | 161 | 90 | 135 | 214 | 190 | -55 | -552 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 343 | 63 | 118 | 72 | 102 | 259 | 161 | 90 | 135 | 214 | 190 | -55 | -552 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.354 | 11.133 | 14.215 | 14.058 | 13.449 | 13.137 | 13.431 | 13.345 | 15.763 | 20.672 | 27.133 | 65.499 | 69.511 |
| Equity | 4.609 | 4.672 | 4.790 | 4.861 | 4.964 | 5.223 | 5.384 | 5.475 | 5.609 | 5.823 | 13.113 | 27.058 | 26.506 |
| Long-term debt | 5.677 | 5.238 | 7.640 | 7.811 | 7.383 | 6.944 | 6.298 | 6.052 | 4.702 | 3.776 | 3.133 | 2.896 | 38.532 |
| Short-term debt | 1.068 | 1.223 | 1.785 | 1.385 | 1.103 | 970 | 1.749 | 1.818 | 5.452 | 11.073 | 10.886 | 35.545 | 4.472 |
| Total debt | 6.745 | 6.462 | 9.425 | 9.196 | 8.486 | 7.914 | 8.047 | 7.871 | 10.154 | 14.849 | 14.020 | 38.442 | 43.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1989 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2001 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kurt Kjær Røge | Board of Directors | 0 companies |
| Helle Lyngbak Madsen | Board of Directors | 0 companies |
| Per Gunder Hansen | Board of Directors | 0 companies |
| Johnny Wulff Andersen | Board of Directors | 0 companies |
| Anne-Marie Søndergaard Holm | Board of Directors | 0 companies |
| Jørgen Lauenborg Mikkelsen | Chairman | 0 companies |
| Einar Damsgaard | Board of Directors | 0 companies |
| Jess Jensen | Board of Directors | 0 companies |
| René Hørup Rosenkrans Mogensen | Board of Directors | 0 companies |
| Poul Plomgaard Stendahl | Board of Directors | 0 companies |
| Olav Søndergaard Larsen | Board of Directors | 0 companies |
| Ulla Marianne Hornum | Board of Directors | 0 companies |
| Finn Jensen | Board of Directors | 0 companies |
| Kaj Bjerg Sørensen | Chairman | 0 companies |
| Lise Skjærbæk | Board of Directors | 0 companies |
| Ernst Randbøll | Board of Directors | 0 companies |
| Knud Erik Mosgaard Andersen | Board of Directors | 0 companies |
| Bjarne Kanstrup Jensen | Board of Directors | 0 companies |
| Søren Kristian Grøn | Board of Directors | 0 companies |
| Flemming Troelsen | Board of Directors | 0 companies |
| Jan Gunnersen | Board of Directors | 0 companies |
| Gert Amtoft Bedsted | Board of Directors | 0 companies |
| Henrik Jensen | Board of Directors | 0 companies |
| Martin Damsgaard Eigenbroth | Board of Directors | 0 companies |
| Lars Gyldenløve Lyebalk | Chairman | 0 companies |
| Jacob Jacobsen | Board of Directors | 0 companies |
| Arne Simonsen | Board of Directors | 0 companies |
| Carsten Sørensen | Chairman | 0 companies |
| Søren Skjødt Vetter | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |
| Frank Henning Nielsen | Board of Directors | 0 companies |
| Ulla Flintholm | Board of Directors | 0 companies |
| Bent Kjeldgaard | Board of Directors | 0 companies |
| Lotte Larsen | Board of Directors | 0 companies |
| René Hjørnet Jensen | Board of Directors | 0 companies |
| Aino Lassen Halsboe-Larsen | Board of Directors | 0 companies |
| Anders-Jørgen Sørensen | Board of Directors | 0 companies |
| Alex Juel Mathiasen | Deputy Chairman | 0 companies |
| Hanne Nøhr Hansen | Board of Directors | 0 companies |
| Bent Danielsen | Board of Directors | 0 companies |
| Tage Lynge Jensen | Board of Directors | 0 companies |
| Leif Nielsen | Board of Directors | 0 companies |
| Arne Behrndt Andersen | Board of Directors | 0 companies |