| Revenue | DKK -458K | +85% |
| EBITDA | DKK -2M | +12% |
| Net profit | DKK -5M | +38% |
| Total assets | DKK 58,2M | -17% |
| Equity | DKK 55,6M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.436 | 10.907 | 11.179 | 2.126 | -792 | -868 | -840 | -819 | -828 | -1.306 | -812 | -199 | -247 | -458 |
| Staff expenses | -1.940 | -1.764 | -2.170 | -4.290 | -2.335 | -2.654 | -2.594 | -2.584 | -2.221 | -4.316 | -2.362 | -1.986 | -1.993 | -1.523 |
| EBITDA | 20.770 | 26.443 | 49.144 | -3.977 | -3.127 | -3.522 | -3.434 | -3.403 | -3.049 | -5.621 | -3.174 | -2.185 | -2.241 | -1.981 |
| Depreciation & amort. | -196 | -279 | -211 | -212 | -212 | -212 | -311 | -251 | -251 | -157 | -42 | -0 | -0 | -0 |
| EBIT | 20.574 | 26.164 | 48.933 | -4.190 | -3.340 | -3.734 | -3.745 | -3.654 | -3.300 | -5.779 | -3.216 | -2.185 | -2.241 | -1.981 |
| Net financials | -5.997 | -3.976 | -7.367 | -15.822 | 7.073 | 6.799 | -21.449 | 21.761 | 6.067 | 16.825 | -24.489 | -4.641 | -5.825 | -3.035 |
| Profit before tax | 14.577 | 22.188 | 41.566 | -20.011 | 3.733 | 3.065 | -25.194 | 18.107 | 2.767 | 11.046 | -27.705 | -6.826 | -8.066 | -5.015 |
| Tax | 4.553 | 5.626 | 9.959 | -1.117 | -0 | -81 | -1.975 | 1.661 | -352 | 786 | -0 | -0 | -0 | -0 |
| Net profit | 10.024 | 16.562 | 31.607 | -18.894 | 3.733 | 3.146 | -23.218 | 16.445 | 3.119 | 10.260 | -27.705 | -6.826 | -8.066 | -5.015 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234.810 | 248.313 | 288.932 | 164.081 | 166.368 | 180.920 | 163.773 | 175.555 | 177.381 | 186.778 | 118.841 | 99.540 | 70.333 | 58.233 |
| Equity | 129.097 | 144.416 | 175.792 | 152.853 | 152.564 | 151.920 | 124.037 | 136.266 | 129.441 | 120.259 | 83.569 | 71.150 | 61.641 | 55.621 |
| Long-term debt | 76.041 | 75.248 | 72.351 | 126 | 337 | 25.072 | 25.551 | 26.040 | 26.181 | 25.347 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.500 | 1.852 | 4.033 | 6.885 | 10.142 | 1.416 | 14.185 | 13.249 | 21.759 | 41.172 | 32.790 | 28.391 | 8.692 | 2.612 |
| Total debt | 84.541 | 77.100 | 76.384 | 6.885 | 10.142 | 26.488 | 39.736 | 39.289 | 47.940 | 66.519 | 32.790 | 28.391 | 8.692 | 2.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JU Deputy | Deputy | 2021 | — | — |
VM Management | Management | 1987 | — | — |
| Deputy | 2021 | — | — | |
RH Audit | Audit | 1987 | — | — |
MS Management | Management | 1987 | — | — |
GE | Deputy | 2003 | — | — |
BD Deputy | Deputy | 1995 | — | — |
JP Deputy | Deputy | 1999 | — | — |
JS Management | Management | 2008 | — | — |
LO Deputy | Deputy | 2002 | — | — |
BP Management | Management | 2003 | — | — |
SL Management | Management | 1987 | — | — |
BP Management | Management | 1987 | — | — |
KL Management | Management | 1987 | — | — |
DG Management | Management | 2025 | — | — |
NK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Deputy Chairman | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2003 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jon Ulrik Stokholm | Deputy | 0 companies |
| Vilhelm Mogens Güntelberg | Management | 0 companies |
| Elisabeth Louise Güntelberg-Gravesen | Deputy | 0 companies |
| RHB HOLDING A/S | Audit | 0 companies |
| Mogens Steen Troelsen | Management | 0 companies |
| Georg Einar Claus Güntelberg | Deputy | 0 companies |
| Børge Dahl | Deputy | 0 companies |
| Jan Peter Seeberg Erlund | Deputy | 0 companies |
| Joachim Stoltze Malling | Management | 0 companies |
| Lauge Olaf Nielsen | Deputy | 0 companies |
| Bjarne Ponikowski | Management | 0 companies |
| Søren Lang | Management | 0 companies |
| Bjarne Pedersen | Management | 0 companies |
| Kaj Lynnerup | Management | 0 companies |
| Dorthe Gartmann Christiansen | Management | 0 companies |
| Niels Kristian Agner | Management | 0 companies |
| William Edler von Eyben | Chairman | 0 companies |
| Knud Ole Banning | Board of Directors | 0 companies |
| Holger Bernt Hansen | Deputy Chairman | 0 companies |
| Mette Birkedal Bruun | Board of Directors | 0 companies |
| Axel Kierkegaard | Chairman | 0 companies |
| Astrid Margrethe Güntelberg-Gravesen | Board of Directors | 0 companies |