| Revenue | DKK 2,6M | -2% |
| EBITDA | DKK 8K | -93% |
| Net profit | DKK 20K | -84% |
| Total assets | DKK 2,9M | +4% |
| Equity | DKK 1,8M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.621 | -105 | -33 | 1.169 | 1.219 | 2.238 | 2.485 | 2.598 | 2.426 | 2.343 | 2.297 | 2.551 | 2.622 | 2.563 |
| Staff expenses | -1.421 | -0 | -0 | -1.058 | -2.153 | -2.196 | -2.313 | -2.493 | -2.284 | -2.226 | -2.211 | -2.378 | -2.504 | -2.554 |
| EBITDA | 1.200 | -105 | -33 | 111 | -934 | 42 | 172 | 114 | 208 | 118 | 86 | 172 | 118 | 8 |
| Depreciation & amort. | 242 | -0 | -0 | -54 | -89 | -37 | -37 | 4 | 33 | -11 | -10 | -11 | -11 | -11 |
| EBIT | 958 | -105 | -33 | 58 | -1.023 | 5 | 135 | 109 | 175 | 107 | 76 | 162 | 107 | -2 |
| Net financials | 5 | 9 | 1 | -5 | 1.110 | 46 | -35 | 41 | 11 | 13 | 69 | 2 | 62 | 42 |
| Profit before tax | 963 | -96 | -31 | 53 | 87 | 51 | 100 | 150 | 186 | 120 | 145 | 163 | 170 | 39 |
| Tax | 244 | 14 | -0 | -0 | 21 | -3 | 25 | 38 | 50 | 36 | 36 | 38 | 43 | 19 |
| Net profit | 720 | -110 | -31 | 53 | 65 | 54 | 75 | 113 | 136 | 85 | 109 | 125 | 126 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.278 | 3.402 | 206 | 862 | 4.582 | 1.677 | 1.696 | 1.840 | 1.940 | 2.246 | 2.203 | 2.366 | 2.834 | 2.934 |
| Equity | 3.231 | 3.121 | 131 | 184 | 3.208 | 1.054 | 1.129 | 1.242 | 1.378 | 1.462 | 1.571 | 1.696 | 1.822 | 1.842 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.034 | 282 | 74 | 678 | 1.375 | 623 | 567 | 597 | 547 | 523 | 617 | 659 | 999 | 1.081 |
| Total debt | 2.034 | 282 | 74 | 678 | 1.375 | 623 | 567 | 597 | 547 | 771 | 617 | 659 | 999 | 1.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2017 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
KI Management | Management | 1965 | — | — |
JR Management | Management | 2021 | — | — |
JR Management | Management | 1965 | — | — |
BO Management | Management | 1965 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TT Management | Management | 1965 | — | — |
SP Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1965 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1965 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1965 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1965 | — | — | |
| Chairman | 1965 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ian Lloyd Scapens | Management | 0 companies |
| Lennart Arne Thörnvall | Chief Executive Officer | 0 companies |
| Knud Iver Knudsen | Management | 0 companies |
| James Robert Haughey | Management | 0 companies |
| John Robert Moore | Management | 0 companies |
| Bjørn Olaf Tangen Schmidt | Management | 0 companies |
| Stephen Gates | Chief Executive Officer | 0 companies |
| Louise Mary Helen Brace | Chief Executive Officer | 0 companies |
| Torben Tarp Jensen | Management | 0 companies |
| Simon Peter Venables | Management | 0 companies |
| John Hamilton Birkett Allan | Board of Directors | 0 companies |
| Christopher Stuart Wood | Board of Directors | 0 companies |
| Eleanor Morris | Board of Directors | 0 companies |
| Peter Bibby | Board of Directors | 0 companies |
| Albert Donald Berdon Robertson | Chairman | 0 companies |
| Brian Thomas Tenner | Chairman | 0 companies |
| Andrew Peter Buller | Board of Directors | 0 companies |
| Adam Robert Worsley | Chairman | 0 companies |
| Stuart James Sims | Board of Directors | 0 companies |
| Robert John Davies | Board of Directors | 0 companies |
| Graham Conyers | Chairman | 0 companies |
| Peter Edward Bream | Board of Directors | 0 companies |
| Antony Kenneth Edwards | Board of Directors | 0 companies |
| Arthur Clough | Board of Directors | 0 companies |
| Erik Albert Baltsersen | Board of Directors | 0 companies |
| Paul Andrew Anderson | Board of Directors | 0 companies |
| Matthew Anthony Taylor | Chairman | 0 companies |
| Derek Anthony Brown | Chairman | 0 companies |
| Geoffrey Richard Newton | Board of Directors | 0 companies |
| Michael Peter Wallwork | Chairman | 0 companies |
| Jørgen Aage Strobel | Board of Directors | 0 companies |
| Martin Peter Gilks | Chairman | 0 companies |