| Revenue | DKK 2,7M | -13% |
| EBITDA | DKK -139 | -100% |
| Net profit | DKK 25K | -86% |
| Total assets | DKK 3,5M | +0% |
| Equity | DKK 825K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.527 | 3.510 | 3.314 | 3.530 | 3.152 | 2.883 | 3.200 | 2.766 | 2.814 | 3.349 | 3.361 | 3.085 | 2.682 |
| Staff expenses | -2.906 | -3.062 | -2.838 | -2.642 | -2.399 | -2.535 | -2.474 | -2.532 | -2.723 | -3.031 | -3.257 | -2.875 | -2.683 |
| EBITDA | 621 | 513 | 476 | 888 | 753 | 348 | 726 | 234 | 91 | 318 | 104 | 210 | -0 |
| Depreciation & amort. | -4 | 32 | -0 | -0 | -0 | -5 | -6 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 618 | 481 | 476 | 888 | 753 | 343 | 720 | 228 | 91 | 318 | 104 | 210 | -0 |
| Net financials | 62 | 72 | 77 | 16 | 95 | 99 | 43 | 51 | 107 | 72 | 41 | 32 | 34 |
| Profit before tax | 680 | 553 | 553 | 904 | 848 | 442 | 763 | 279 | 197 | 390 | 145 | 242 | 34 |
| Tax | 172 | 139 | 137 | 215 | 188 | 96 | 169 | 63 | 44 | 87 | 34 | 56 | 9 |
| Net profit | 508 | 413 | 416 | 689 | 660 | 346 | 594 | 217 | 154 | 303 | 111 | 186 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.266 | 3.806 | 4.142 | 4.988 | 5.338 | 4.926 | 5.099 | 4.216 | 5.055 | 4.703 | 3.077 | 3.536 | 3.531 |
| Equity | 1.424 | 1.329 | 1.029 | 1.305 | 1.549 | 1.206 | 1.139 | 1.010 | 570 | 657 | 614 | 800 | 825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 181 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.842 | 2.477 | 3.112 | 3.670 | 3.779 | 3.716 | 3.958 | 3.139 | 4.300 | 4.044 | 2.461 | 2.733 | 2.701 |
| Total debt | 1.842 | 2.477 | 3.112 | 3.670 | 3.779 | 3.716 | 3.958 | 3.206 | 4.481 | 4.044 | 2.461 | 2.733 | 2.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2012 | — | — |
MP Management | Management | 2016 | — | — |
MH Management | Management | 2015 | — | — |
| Audit | 1980 | — | — | |
Mr Audit | Audit | 1980 | — | — |
OH Audit | Audit | 1980 | — | — |
BV Management | Management | 2004 | — | — |
MA Management | Management | 2025 | — | — |
KM Management | Management | 1980 | — | — |
RN Management | Management | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Haahr Sørensen | Management | 0 companies |
| Michael Pavar | Management | 0 companies |
| Mads Hove Vangsgaard | Management | 0 companies |
| Statsaut. revisor Arne Pedersen | Audit | 0 companies |
| MVN revision | Audit | 0 companies |
| Ove Holbæk | Audit | 0 companies |
| Brian Veje | Management | 0 companies |
| Mark Anthony Doggrell | Management | 0 companies |
| Karl-Ove Markvardsen | Management | 0 companies |
| Robin Norman Chew | Management | 0 companies |
| Sebastiaan Petrus Johannes Mulder | Board of Directors | 0 companies |
| Theunis Stortenbeker | Board of Directors | 0 companies |
| Stephen Brian Potter | Board of Directors | 0 companies |
| Marianne Rosalin Jones | Board of Directors | 0 companies |
| Christopher Howard Kempton | Board of Directors | 0 companies |
| David James Delaney | Board of Directors | 0 companies |
| Roger George Willmot | Board of Directors | 0 companies |
| Pierre Nadeau | Board of Directors | 0 companies |
| Alain Bernard Pinvidic | Board of Directors | 0 companies |
| Howard Sinclair Trapnell | Board of Directors | 0 companies |