| Revenue | DKK 1M | -13% |
| EBITDA | DKK 4K | -93% |
| Net profit | DKK 21K | -59% |
| Total assets | DKK 1,4M | +5% |
| Equity | DKK 977K | +2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.743 | 1.704 | 1.094 | 902 | 1.375 | 1.093 | 1.807 | 1.637 | 1.478 | 1.176 | 1.394 | 1.097 | 1.190 | 1.030 |
| Staff expenses | -1.389 | -1.426 | -1.132 | -850 | -1.205 | -1.030 | -1.508 | -1.454 | -1.332 | -1.097 | -1.134 | -1.231 | -1.138 | -1.026 |
| EBITDA | 244 | 160 | -151 | -49 | 170 | 63 | 298 | 183 | 146 | 79 | 260 | -134 | 52 | 4 |
| Depreciation & amort. | -11 | 1 | -0 | -0 | -0 | -0 | -2 | -23 | -45 | -45 | -45 | -44 | -22 | -0 |
| EBIT | 233 | 159 | -151 | -49 | 170 | 63 | 297 | 160 | 101 | 34 | 215 | -178 | 30 | 4 |
| Net financials | -5 | -5 | -6 | -7 | -4 | -3 | -2 | 1 | -1 | 19 | -41 | -4 | 35 | 23 |
| Profit before tax | 228 | 154 | -157 | -55 | 167 | 61 | 295 | 161 | 100 | 53 | 174 | -182 | 65 | 27 |
| Tax | 59 | 42 | -32 | -5 | 38 | 14 | 65 | 36 | 24 | 12 | 39 | -40 | 15 | 6 |
| Net profit | 169 | 113 | -124 | -50 | 129 | 47 | 230 | 124 | 76 | 40 | 135 | -142 | 50 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 895 | 1.036 | 768 | 612 | 1.073 | 921 | 1.422 | 1.462 | 1.681 | 1.717 | 1.759 | 1.351 | 1.327 | 1.390 |
| Equity | 328 | 441 | 317 | 267 | 396 | 443 | 673 | 797 | 873 | 913 | 1.048 | 906 | 956 | 977 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 25 | 16 | 44 | 0 | 0 | 0 |
| Short-term debt | 567 | 596 | 451 | 345 | 677 | 478 | 747 | 627 | 775 | 784 | 667 | 445 | 371 | 413 |
| Total debt | 567 | 596 | 451 | 345 | 677 | 478 | 747 | 656 | 800 | 799 | 711 | 445 | 371 | 413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1975 | — | — | |
| Chairman | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Gunnar Henriksen | Audit | 0 companies |
| Inge Redanz | Board of Directors | 0 companies |
| Henrik Benny Jørgensen | Board of Directors | 0 companies |
| Bjarne Bjerregaard Sørensen | Chairman | 0 companies |
| Jørn Søndergaard Redanz | Chairman | 0 companies |