| Revenue | DKK 137K | -83% |
| EBITDA | DKK -2,8M | -42% |
| Net profit | DKK -2,6M | -35% |
| Total assets | DKK 5M | -12% |
| Equity | DKK -2,4M | -35% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.578 | 4.832 | 4.389 | 4.104 | 5.666 | 6.534 | 3.659 | 4.776 | 4.509 | 6.057 | 4.847 | 3.699 | 817 | 137 |
| Staff expenses | -4.170 | -4.195 | -4.448 | -4.438 | -4.277 | -4.490 | -4.686 | -4.885 | -4.225 | -4.845 | -5.320 | -4.528 | -3.843 | -4.149 |
| EBITDA | 409 | 636 | -59 | -334 | 1.389 | 2.044 | -1.027 | -110 | 284 | 1.211 | -473 | -830 | -1.960 | -2.787 |
| Depreciation & amort. | 244 | -373 | -358 | -304 | -313 | -332 | -341 | -397 | -378 | -389 | -373 | -144 | -0 | -0 |
| EBIT | 165 | 263 | -416 | -638 | 1.076 | 1.712 | -1.368 | -506 | -94 | 823 | -845 | -974 | -1.960 | -2.787 |
| Net financials | -134 | -127 | -114 | -83 | -56 | -8 | -35 | -98 | -49 | -27 | -43 | 36 | -628 | -651 |
| Profit before tax | 31 | 137 | -530 | -721 | 1.020 | 1.704 | -1.403 | -604 | -143 | 796 | -888 | -938 | -2.480 | -3.363 |
| Tax | 8 | 23 | -153 | -207 | 224 | 376 | -309 | -133 | -31 | 175 | -301 | -206 | -545 | -742 |
| Net profit | 23 | 114 | -377 | -515 | 795 | 1.328 | -1.094 | -471 | -112 | 621 | -587 | -732 | -1.935 | -2.621 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.638 | 7.305 | 7.723 | 7.703 | 7.469 | 8.885 | 7.644 | 7.506 | 6.549 | 6.649 | 7.863 | 3.158 | 5.621 | 4.955 |
| Equity | 3.676 | 3.790 | 4.412 | 3.897 | 4.693 | 6.021 | 3.427 | 2.955 | 2.844 | 3.464 | 2.877 | 146 | -1.789 | -2.411 |
| Long-term debt | 1.087 | 885 | 669 | 439 | 195 | 0 | 0 | 152 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.323 | 2.091 | 2.098 | 2.821 | 1.999 | 2.325 | 3.712 | 3.762 | 3.190 | 2.722 | 4.986 | 3.012 | 7.410 | 7.366 |
| Total debt | 3.411 | 2.976 | 2.767 | 3.260 | 2.194 | 2.325 | 3.712 | 3.914 | 3.190 | 2.722 | 4.986 | 3.012 | 7.410 | 7.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2005 | — | — |
PE Audit | Audit | 1974 | — | — |
MJ Management | Management | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S SECURE | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Johan Brincker | Management | 0 companies |
| Poul Ellehammer | Audit | 0 companies |
| Michael Johan Ramm Brincker | Management | 0 companies |
| Ole Finn Nielsen | Board of Directors | 0 companies |
| Peder Ulrik Poulsen | Board of Directors | 0 companies |
| Jørgen Warming | Board of Directors | 0 companies |
| Nick Michael Brincker | Board of Directors | 0 companies |