| Revenue | DKK 2,1M | +24% |
| EBITDA | DKK 373K | +447% |
| Net profit | DKK 486K | +399% |
| Total assets | DKK 11,7M | -6% |
| Equity | DKK 10,2M | -5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.275 | 1.948 | 2.539 | 2.443 | 2.537 | 1.669 | 2.254 | 1.856 | 2.990 | 2.471 | 2.227 | 2.954 | 1.704 | 2.120 |
| Staff expenses | -2.049 | -1.919 | -2.318 | -2.339 | -2.455 | -1.541 | -1.984 | -1.420 | -1.892 | -2.302 | -2.253 | -2.276 | -1.811 | -1.747 |
| EBITDA | 225 | 30 | 221 | 103 | 82 | 127 | 270 | 436 | 1.098 | 169 | -26 | 678 | -107 | 373 |
| Depreciation & amort. | -106 | -125 | -129 | -148 | -137 | -131 | -56 | -91 | -65 | -73 | -79 | -79 | -75 | -38 |
| EBIT | 119 | -96 | 92 | -44 | -56 | -4 | 214 | 345 | 1.033 | 96 | -105 | 599 | -183 | 335 |
| Net financials | 33 | 104 | 86 | 166 | -2.021 | 154 | 451 | 23 | 9 | 95 | 98 | 121 | 320 | 293 |
| Profit before tax | 152 | 8 | 178 | 122 | -2.077 | 150 | 664 | 368 | 1.042 | 192 | -7 | 720 | 137 | 628 |
| Tax | 56 | -194 | 54 | 76 | -679 | 308 | 152 | 85 | 218 | 42 | 2 | 166 | 40 | 143 |
| Net profit | 96 | 202 | 124 | 46 | -1.397 | -158 | 512 | 283 | 824 | 150 | -10 | 554 | 97 | 486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.214 | 19.147 | 19.862 | 19.181 | 17.400 | 17.335 | 10.797 | 10.909 | 12.203 | 12.009 | 11.728 | 13.025 | 12.341 | 11.654 |
| Equity | 15.221 | 15.423 | 15.546 | 15.592 | 14.195 | 14.053 | 9.940 | 10.223 | 10.939 | 10.979 | 10.856 | 11.296 | 10.726 | 10.212 |
| Long-term debt | 1.575 | 1.512 | 1.409 | 1.353 | 1.313 | 1.227 | 0 | 0 | 0 | 173 | 179 | 213 | 319 | 324 |
| Short-term debt | 786 | 773 | 1.453 | 740 | 1.112 | 1.011 | 857 | 687 | 1.264 | 856 | 692 | 1.515 | 1.295 | 1.118 |
| Total debt | 2.361 | 2.286 | 2.862 | 2.093 | 2.425 | 2.238 | 857 | 687 | 1.264 | 1.030 | 871 | 1.728 | 1.615 | 1.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB | Audit | 2002 | — | — |
JP Management | Management | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bøgild Reinsborg | Audit | 0 companies |
| Johan Pohlmann | Management | 0 companies |
| Ingeborg Augusta Lange | Board of Directors | 0 companies |
| Margit Pohlmann | Board of Directors | 0 companies |