| Revenue | DKK 495K | -43% |
| EBITDA | DKK -1,7M | -137% |
| Net profit | DKK 9,3M | -81% |
| Total assets | DKK 436,9M | -2% |
| Equity | DKK 391,8M | -3% |
| Employees | 1 | — |
| Item | 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 | — | — | — | — | — | — | — | — | — | — | — | — | 10.489 | 875 | 632 | 2.538 | — | 910 | 315 | -111 | 836 | 834 | 799 | 1.012 | 871 | 495 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12.681 | -3.368 | -3.368 | -3.424 | -0 | -3.475 | -3.492 | -3.394 | -2.671 | -2.785 | -2.693 | -2.639 | -2.850 | -2.219 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -2.192 | -2.492 | -2.737 | -886 | 1.972 | -2.564 | -3.177 | -3.505 | -1.835 | -1.951 | -1.894 | -1.627 | 4.677 | -1.724 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -553 | -140 | -117 | -275 | -0 | -176 | -180 | -162 | -150 | -92 | -46 | -46 | -115 | -118 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -2.746 | -2.632 | -2.854 | -1.161 | 1.972 | -2.740 | -3.358 | -3.667 | -1.985 | -2.044 | -1.940 | -1.673 | 4.562 | -1.842 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.361 | 11.776 | 10.413 | 33.422 | 0 | 27.532 | 3.046 | 1.356 | -454 | 62.209 | 1.010 | -1.233 | 56.334 | 12.825 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.615 | 9.144 | 7.560 | 32.262 | 1.972 | 24.792 | -312 | -2.311 | -2.440 | 60.165 | -929 | -2.906 | 60.896 | 10.983 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 826 | 1.516 | 1.327 | 7.333 | -0 | 2.904 | -447 | -824 | -838 | 13.525 | -603 | -1.065 | 13.034 | 1.672 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.789 | 7.628 | 6.232 | 24.928 | 1.972 | 21.888 | 135 | -1.487 | -1.602 | 46.640 | -326 | -1.841 | 47.862 | 9.311 |
| Item | 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 | 271.723 | 276.481 | 304.635 | 335.487 | 38.485 | 342.632 | 342.770 | 341.138 | 339.446 | 395.840 | 389.490 | 387.346 | 445.927 | 436.886 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 263.497 | 271.126 | 277.358 | 302.286 | 3.000 | 314.102 | 314.238 | 312.751 | 311.149 | 357.789 | 357.462 | 354.622 | 402.483 | 391.795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 620 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.749 | 2.541 | 24.798 | 30.142 | 0 | 25.473 | 25.690 | 26.389 | 26.928 | 35.052 | 29.029 | 30.331 | 38.823 | 40.815 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.749 | 2.541 | 24.798 | 30.142 | 0 | 25.473 | 25.690 | 26.389 | 26.928 | 35.052 | 29.029 | 30.331 | 38.823 | 41.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2023 | — | — |
JM Audit | Audit | 1972 | — | — |
JJ Management | Management | 1972 | — | — |
FF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRUUN LAURSENS FOND | Company | 100.0% | 100.0% | 2023 |
| Individual | 5.0% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Skov | Management | 0 companies |
| Jens Madsen | Audit | 0 companies |
| Jens Jørgen Agerskov | Management | 0 companies |
| Flemming Frank | Management | 0 companies |
| Jens Linde | Board of Directors | 0 companies |
| Ole Arnt Buch | Board of Directors | 0 companies |
| Helge Bruun Laursen | Board of Directors | 0 companies |
| Jens Berge Laursen | Board of Directors | 0 companies |
| Jens Brusgaard Nielsen | Board of Directors | 0 companies |
| Helle Bruun-Laursen | Board of Directors | 0 companies |
| Cliff Gandrup Hansen | Chairman | 0 companies |