| Revenue | DKK 18,8M | +9% |
| EBITDA | DKK -581K | -554% |
| Net profit | DKK -484K | -100% |
| Total assets | DKK 43,3M | -13% |
| Equity | DKK 31,3M | -2% |
| Employees | 23 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36.749 | 33.123 | 35.769 | 35.440 | 48 | 28.820 | 11.983 | 17.265 | 18.805 |
| Staff expenses | -15.715 | -13.886 | -10.539 | -13.051 | -9 | -5.715 | -15.532 | -18.358 | -18.012 |
| EBITDA | 7.451 | 5.986 | 5.747 | 8.960 | 7 | 224 | 3.094 | 128 | -581 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -10 | -0 |
| EBIT | 7.451 | 5.986 | 5.747 | 8.960 | 7 | 224 | 3.093 | 118 | -581 |
| Net financials | -256 | 375 | 496 | 128 | -1 | 157 | 363 | 100.150 | -629 |
| Profit before tax | 7.195 | 6.361 | 6.243 | 9.088 | 6 | 381 | 3.456 | 100.268 | -1.210 |
| Tax | 1.902 | 1.679 | 1.515 | 2.334 | 1 | 157 | 782 | 6 | -726 |
| Net profit | 5.293 | 4.682 | 4.728 | 6.754 | 5 | 224 | 2.674 | 100.262 | -484 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.553 | 84.439 | 87.316 | 93.466 | 97 | 102.005 | 99.614 | 49.753 | 43.255 |
| Equity | 64.025 | 68.707 | 73.435 | 80.189 | 86 | 85.785 | 88.459 | 31.740 | 31.256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.528 | 15.732 | 13.881 | 13.277 | 12 | 16.220 | 11.155 | 18.013 | 11.999 |
| Total debt | 12.528 | 15.732 | 13.881 | 13.277 | 12 | 16.220 | 11.155 | 18.013 | 11.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Deputy | Deputy | 2007 | — | — |
BS Management | Management | 1945 | — | — |
LL | Deputy | 1945 | — | — |
GB Management | Management | 2000 | — | — |
ML Deputy | Deputy | 1945 | — | — |
FH | Deputy | 1945 | — | — |
GW Deputy | Deputy | 1945 | — | — |
RJ Deputy | Deputy | 1945 | — | — |
PK Management | Management | 1945 | — | — |
LG Management | Management | 2019 | — | — |
NC Management | Management | 2019 | — | — |
| Deputy | 2001 | — | — | |
LJ Deputy | Deputy | 2012 | — | — |
PC Management | Management | 1945 | — | — |
HP Deputy | Deputy | 1945 | — | — |
IH Audit | Audit | 1945 | — | — |
CW Management | Management | 1945 | — | — |
LJ Management | Management | 2005 | — | — |
JF Deputy | Deputy | 1945 | — | — |
HA Management | Management | 2016 | — | — |
LS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1945 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Madsen | Deputy | 0 companies |
| Bent Schmidt Jensen | Management | 0 companies |
| Lucien Lodewyk Alexis de Rooster | Deputy | 0 companies |
| Göran Bertil Thorbjörn Magnusson | Management | 0 companies |
| Michael Lynn Gannaway | Deputy | 0 companies |
| Frederick Henry Winterkamp | Deputy | 0 companies |
| Gary Wayne Wigginton | Deputy | 0 companies |
| Robert Joseph Gallick | Deputy | 0 companies |
| Peder Klausen | Management | 0 companies |
| Lars Geltzer Dinesen | Management | 0 companies |
| Nis Chresten Juel Schmidt | Management | 0 companies |
| Evelyne Dominique Martel de la Chesnaye | Deputy | 0 companies |
| Lene Jensen | Deputy | 0 companies |
| Poul Claus Rasmussen | Management | 0 companies |
| Henning Palludan Olsen | Deputy | 0 companies |
| Iver Hansen Iversen | Audit | 0 companies |
| Charles Walter Hitzemann | Management | 0 companies |
| Lisbeth Jensen | Management | 0 companies |
| Jean-marc Furge | Deputy | 0 companies |
| Henrik Arent Fastholm | Management | 0 companies |
| Lisbeth Sørensen | Management | 0 companies |
| Hervé Antoine Marie Nicolas de Trogoff du | Board of Directors | 0 companies |
| Flemming Jørgensen | Chairman | 0 companies |
| Mette Farcinsen | Board of Directors | 0 companies |
| Mark Laurence Swinchatt | Board of Directors | 0 companies |
| Erling Falch Petersen | Board of Directors | 0 companies |
| Henrik Sivertsen | Board of Directors | 0 companies |
| Philippe Desaulles | Board of Directors | 0 companies |
| Wolfgang Roland Ludwig Ferdinand Ecsy | Board of Directors | 0 companies |
| Peter Lyck | Board of Directors | 0 companies |
| Göran Bertil Thorbjörn Magnusson | Board of Directors | 0 companies |
| Hans Joachim Juntermanns | Board of Directors | 0 companies |
| Hanne Søndenbroe | Board of Directors | 0 companies |
| Inge Fiil Poulsen | Board of Directors | 0 companies |
| Poul Jørgen Jensen | Chairman | 0 companies |
| Niels-Martin Frost | Board of Directors | 0 companies |
| Mogens Bach | Board of Directors | 0 companies |
| Thomas Clifford Knudson | Board of Directors | 0 companies |
| Jean Pierre Kreitz | Board of Directors | 0 companies |
| Gregory James Goff | Board of Directors | 0 companies |
| Eduard Johannes Charles Marie Van Wely | Chairman | 0 companies |
| Christer Landgren | Chairman | 0 companies |
| Alberto Francisco Ferreira Gaspar | Board of Directors | 0 companies |
| Thomas Pfeiffer | Chairman | 0 companies |
| Per Juhl Rummelhoff | Board of Directors | 0 companies |
| Flemming Pallesen | Board of Directors | 0 companies |
| William Henry Easter | Board of Directors | 0 companies |
| Jens Christian Hesse Rasmussen | Board of Directors | 0 companies |
| David Kenyon Denney | Board of Directors | 0 companies |
| Lucien Lodewijk Alexis De Rooster | Board of Directors | 0 companies |
| Roger Ian Doig | Board of Directors | 0 companies |
| David Patrick McNeilly | Board of Directors | 0 companies |
| Lis Odgaard-Nielsen | Board of Directors | 0 companies |