| Revenue | DKK 1,8M | +151% |
| EBITDA | DKK 789K | +694% |
| Net profit | DKK 468K | +363% |
| Total assets | DKK 82M | +1% |
| Equity | DKK 67,9M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 431 | 610 | 876 | 587 | -663 | 506 | 1.235 | 1.114 | 518 | 1.555 | 1.358 | 1.498 | 724 | 1.818 |
| Staff expenses | -675 | -650 | -631 | -671 | -671 | -862 | -690 | -747 | -957 | -910 | -962 | -892 | -857 | -1.029 |
| EBITDA | -314 | -140 | 154 | -84 | -1.546 | -356 | 545 | 367 | -209 | 645 | 396 | 606 | -133 | 789 |
| Depreciation & amort. | -0 | -0 | -0 | -72 | -56 | -37 | -63 | -81 | -81 | -81 | -81 | -65 | -83 | -83 |
| EBIT | -314 | -140 | 154 | -156 | -1.602 | -393 | 482 | 286 | -290 | 564 | 316 | 541 | -216 | 706 |
| Net financials | -41 | -83 | -257 | -75 | -56 | -64 | -97 | -13 | -343 | -80 | 574 | -41 | -24 | -113 |
| Profit before tax | -355 | -223 | -102 | -230 | -1.659 | -457 | 385 | 273 | -634 | 484 | 890 | 500 | -239 | 594 |
| Tax | -5 | -1.302 | -6 | -52 | -369 | -103 | 85 | 53 | -134 | 110 | 179 | 107 | -62 | 125 |
| Net profit | -350 | 1.080 | -97 | -178 | -1.289 | -354 | 300 | 219 | -500 | 374 | 711 | 393 | -178 | 468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79.474 | 79.240 | 81.731 | 81.431 | 79.719 | 79.531 | 80.013 | 79.440 | 81.154 | 81.448 | 81.373 | 81.811 | 81.412 | 81.984 |
| Equity | — | 68.055 | 67.958 | 67.780 | 66.491 | 66.137 | 66.433 | 66.653 | 66.153 | 66.527 | 67.238 | 67.631 | 67.454 | 67.922 |
| Long-term debt | 4.551 | 4.412 | 9.491 | 4.591 | 8.871 | 8.559 | 8.316 | 7.994 | 6.339 | 6.099 | 5.232 | 5.057 | 4.903 | 4.750 |
| Short-term debt | 671 | 646 | 700 | 785 | 887 | 1.312 | 1.491 | 803 | 854 | 905 | 808 | 920 | 914 | 1.061 |
| Total debt | 5.223 | 5.059 | 13.773 | 5.376 | 9.758 | 9.871 | 9.807 | 8.798 | 7.194 | 7.004 | 6.039 | 5.977 | 5.817 | 5.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 1986 | — | — |
LG Management | Management | 1986 | — | — |
R Audit | Audit | 1986 | — | — |
HJ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Herluf Eriksen | Management | 0 companies |
| Leif Groth | Management | 0 companies |
| Rigsrevisionen | Audit | 0 companies |
| Henning Jensen Nyhuus | Management | 0 companies |
| Anker Johansen Boje | Board of Directors | 0 companies |
| Kjeld Christian Festersen Holm | Board of Directors | 0 companies |
| Adam Tybjærg Schacke | Board of Directors | 0 companies |
| Herluf Skjøtt | Board of Directors | 0 companies |
| Leif Kragh Gade | Board of Directors | 0 companies |
| Peter Christensen | Board of Directors | 0 companies |
| Henrik Wigh-Poulsen | Board of Directors | 0 companies |
| Henrik Leth | Board of Directors | 0 companies |
| Anders Buhl-Christensen | Chairman | 0 companies |
| Claus Omann Jensen | Board of Directors | 0 companies |