| Revenue | DKK 5,5M | +9% |
| EBITDA | DKK 1M | -2% |
| Net profit | DKK 477K | -18% |
| Total assets | DKK 5M | +7% |
| Equity | DKK 3,7M | +15% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.097 | 5.392 | 4.291 | 5.074 | 5.522 |
| Staff expenses | -8.975 | -4.365 | -3.200 | -4.042 | -4.513 |
| EBITDA | 2.122 | 1.026 | 1.091 | 1.032 | 1.009 |
| Depreciation & amort. | -687 | -370 | -450 | -387 | -332 |
| EBIT | 1.435 | 656 | 641 | 644 | 677 |
| Net financials | -18 | -75 | -56 | -9 | -25 |
| Profit before tax | 1.417 | 582 | 585 | 635 | 652 |
| Tax | -0 | -0 | -0 | 56 | 176 |
| Net profit | 1.417 | 582 | 585 | 579 | 477 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.512 | 7.730 | 3.645 | 4.639 | 4.962 |
| Equity | 5.226 | 5.807 | 2.642 | 3.221 | 3.698 |
| Long-term debt | 497 | 373 | 317 | 430 | 388 |
| Short-term debt | 5.789 | 1.550 | 686 | 954 | 846 |
| Total debt | 6.287 | 1.922 | 1.003 | 1.383 | 1.233 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CP Management | Management | 2025 |
| Former (8) | ||
RF Management | Management | 2013 – 2022 |
| Audit | 1997 – 2002 | |
TJ Management | Management | 1974 – 2006 |
JF Management | Management | 2024 – 2025 |
CH Management | Management | 2009 – 2013 |
JC Management | Management | 1974 – 1995 |
PA Management | Management | 1996 – 2013 |
NO Management | Management | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (13) | ||
| Board of Directors | 2006 – 2023 | |
| Board of Directors | 1998 – 2001 | |
| Board of Directors | 1974 – 1995 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2001 – 2003 | |
| Board of Directors | 1974 – 1990 | |
| Board of Directors | 1974 – 2006 | |
| Chairman | 1974 – 1998 | |
| Board of Directors | 1974 – 2015 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2006 – 2015 | |
| Chairman | 2003 – 2004 | |
| Board of Directors | 2015 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Roland Frotscher | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Torben Johansen | Management | 0 companies |
| Janus Frede Wemmelund | Management | 0 companies |
| Christian Pustlauk | Management | 0 companies |
| Carsten Hardø Tiedemann | Management | 0 companies |
| Jørgen Castor Sørensen | Management | 0 companies |
| Poul-Erik Andreasen | Management | 0 companies |
| Niels Ole Larsen | Management | 0 companies |
| Bruno Wilhelm Johannes Niemeyer | Board of Directors | 0 companies |
| Ingo Ritter von Vincenti | Board of Directors | 0 companies |
| Michael Müller | Board of Directors | 0 companies |
| Christian Hermann Glaser | Board of Directors | 0 companies |
| Jørgen Erichsen Hoffmeyer | Board of Directors | 0 companies |
| Ronald William Umbers | Board of Directors | 0 companies |
| August Aepli | Chairman | 0 companies |
| Mario Ferretti | Board of Directors | 0 companies |
| Hubert Riek | Board of Directors | 0 companies |
| Alfons Georg Fessler | Chairman | 0 companies |
| Niels Jørgen Kornerup | Board of Directors | 0 companies |
| Markus Sonnenstatter | Board of Directors | 0 companies |
| August Aepli | Board of Directors | 0 companies |
| Borries von Müller | Chairman | 0 companies |
| Guido Bergman | Board of Directors | 0 companies |