| Revenue | DKK 3M | +17% |
| EBITDA | DKK 177K | -20% |
| Net profit | DKK 290K | -16% |
| Total assets | DKK 5,9M | +5% |
| Equity | DKK 4,9M | +6% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94.488 | 75.746 | 19.902 | 6.686 | 5.162 | 4.986 | 5.544 | 5.691 | 3.428 | 2.788 | 2.572 | 3.002 |
| Staff expenses | -21.528 | -17.435 | -10.894 | -5.994 | -4.822 | -4.545 | -5.092 | -5.201 | -3.093 | -2.505 | -2.352 | -2.825 |
| EBITDA | -542 | 1.712 | 1.574 | 692 | 340 | 441 | 452 | 490 | 335 | 283 | 220 | 177 |
| Depreciation & amort. | -0 | -0 | -0 | -29 | -8 | -8 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -542 | 1.712 | 1.574 | 663 | 332 | 433 | 448 | 490 | 335 | 283 | 220 | 177 |
| Net financials | 115 | -278 | 118 | 530 | -8 | 10 | 30 | 4 | 74 | 49 | 221 | 195 |
| Profit before tax | -427 | 1.434 | 1.692 | 1.193 | 324 | 443 | 478 | 494 | 410 | 333 | 441 | 373 |
| Tax | -64 | 557 | 461 | 284 | 77 | 100 | 107 | 111 | 90 | 71 | 97 | 83 |
| Net profit | -363 | 877 | 1.231 | 909 | 247 | 343 | 371 | 383 | 320 | 262 | 344 | 290 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.239 | 28.863 | 28.140 | 4.080 | 4.440 | 4.079 | 4.348 | 5.594 | 5.168 | 5.159 | 5.673 | 5.946 |
| Equity | 29.081 | 15.240 | 16.471 | 2.380 | 2.627 | 2.970 | 3.341 | 3.724 | 4.044 | 4.306 | 4.650 | 4.940 |
| Long-term debt | 850 | 0 | 0 | 0 | 0 | 0 | 175 | 300 | 0 | 0 | 420 | 420 |
| Short-term debt | 20.308 | 13.623 | 11.669 | 1.700 | 1.813 | 1.109 | 832 | 1.570 | 1.124 | 853 | 603 | 586 |
| Total debt | 21.158 | 13.623 | 11.669 | 1.700 | 1.813 | 1.109 | 1.007 | 1.870 | 1.124 | 853 | 603 | 1.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 1919 | — | — |
KK Management | Management | 2018 | — | — |
AM Deputy | Deputy | 1919 | — | — |
AB Deputy | Deputy | 1919 | — | — |
BR Deputy | Deputy | 1919 | — | — |
ON Deputy | Deputy | 1919 | — | — |
HV Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JE Management | Management | 1995 | — | — |
PØ Management | Management | 1919 | — | — |
RS Deputy | Deputy | 1995 | — | — |
| Audit | 1919 | — | — | |
MH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 1919 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1919 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Westerbye-Juhl | Management | 0 companies |
| Krzysztof Kubasiak | Management | 0 companies |
| Alice Mejsner | Deputy | 0 companies |
| Alan Baden Madvig | Deputy | 0 companies |
| Birger Rohde Hansen | Deputy | 0 companies |
| Ole Nørgaard Brødholt | Deputy | 0 companies |
| Hans Valdemar Slyngborg | Chief Executive Officer | 0 companies |
| Jørgen Erik Sejr | Management | 0 companies |
| Preben Østergaard Jensen | Management | 0 companies |
| René Steen Jensen | Deputy | 0 companies |
| Direktør, civiløkonom, H.A Carl Vilhelm Størup | Audit | 0 companies |
| Mogens Hallager Pedersen | Chief Executive Officer | 0 companies |
| Peder Vilhelm Jeppesen | Board of Directors | 0 companies |
| Lis Mynster Frederiksen | Board of Directors | 0 companies |
| Bo Ulf Zenk | Board of Directors | 0 companies |
| Anna Ulrika Stensson | Chairman | 0 companies |
| Bo Ulf Zenk | Chairman | 0 companies |
| Henrik Ankjær Münchow | Board of Directors | 0 companies |
| Kjeld Hansen | Board of Directors | 0 companies |
| Finn Hansen | Board of Directors | 0 companies |
| Ture Wigon Thuresson | Board of Directors | 0 companies |
| Per Åke Rune Fransson | Board of Directors | 0 companies |
| Jens Bossen | Board of Directors | 0 companies |
| Kaj Helweg-Jørgensen | Board of Directors | 0 companies |
| Anna Christina Helén Nilsson | Chairman | 0 companies |
| Helge Sigurd Nilsen | Chairman | 0 companies |
| Håkan Gunnar Gunnarsson | Board of Directors | 0 companies |
| Stig Olof Oscar Karlen | Board of Directors | 0 companies |
| Jan Brøsch Andresen | Board of Directors | 0 companies |
| Jesper Daugaard Sørensen | Board of Directors | 0 companies |
| Arne Christian Madsen | Board of Directors | 0 companies |
| Nils-Johan Andersson | Board of Directors | 0 companies |
| Stéphane Andre Roger Hamelin | Chairman | 0 companies |
| Anders Folke Jorman | Board of Directors | 0 companies |
| Joan Eve Sørensen | Board of Directors | 0 companies |
| Tuomas Tynnila | Board of Directors | 0 companies |
| Carl-Sigvard Roos | Board of Directors | 0 companies |
| Torben Poul Jensen | Board of Directors | 0 companies |
| Vagn Holck-Andersen | Board of Directors | 0 companies |
| Erland Roos | Board of Directors | 0 companies |
| Jan Licht | Board of Directors | 0 companies |
| Lars Carl-Otto Bernhardsson | Board of Directors | 0 companies |
| Edvard Ole Rogren | Board of Directors | 0 companies |
| Håkan Gunnar Gunnarsson | Board of Directors | 0 companies |
| Karl Jesper Lundström | Board of Directors | 0 companies |
| Erland Christer Nilsson | Board of Directors | 0 companies |
| Per Iwar Rodert | Board of Directors | 0 companies |
| Ole Erik Vitoft | Board of Directors | 0 companies |
| Lars Albert Morgan Bosson | Board of Directors | 0 companies |
| Erik Lennart Henry Pihl | Chairman | 0 companies |
| Per-Axel Eriksson | Chairman | 0 companies |
| Anders Daniel Davidsson | Board of Directors | 0 companies |