| Revenue | DKK 953K | +161% |
| EBITDA | DKK 847K | +832% |
| Net profit | DKK 721K | +407% |
| Total assets | DKK 6,1M | -55% |
| Equity | DKK 4,6M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.041 | 2.645 | 2.041 | 2.572 | 1.775 | 1.101 | 1.769 | 1.511 | 936 | 876 | 1.359 | 1.097 | 366 | 953 |
| Staff expenses | -2.280 | -1.916 | -1.526 | -1.237 | -797 | -797 | -855 | -732 | -628 | -506 | -562 | -565 | -481 | -106 |
| EBITDA | 761 | 711 | 516 | 1.335 | 978 | 303 | 914 | 779 | 308 | 371 | 797 | 532 | -116 | 847 |
| Depreciation & amort. | 417 | -424 | -421 | -406 | -242 | -189 | -186 | -145 | -138 | -145 | -156 | -156 | -132 | -117 |
| EBIT | 343 | 287 | 95 | 929 | 736 | 114 | 728 | 634 | 170 | 225 | 641 | 377 | -248 | 730 |
| Net financials | -62 | -2 | 13 | 34 | 71 | 76 | 116 | 163 | 131 | 25 | 105 | 55 | -60 | -45 |
| Profit before tax | 282 | 285 | 108 | 964 | 807 | 190 | 843 | 797 | 301 | 250 | 747 | 432 | -307 | 684 |
| Tax | 72 | 72 | 34 | 232 | 178 | 42 | 186 | 175 | 66 | 55 | 164 | 95 | -72 | -37 |
| Net profit | 210 | 213 | 74 | 732 | 629 | 148 | 658 | 621 | 234 | 195 | 583 | 337 | -235 | 721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.229 | 7.425 | 7.384 | 8.012 | 9.890 | 10.261 | 9.774 | 9.589 | 9.805 | 8.332 | 12.617 | 12.879 | 13.443 | 6.104 |
| Equity | 3.716 | 3.929 | 4.003 | 4.735 | 5.365 | 5.513 | 6.171 | 6.792 | 7.026 | 4.221 | 4.804 | 4.140 | 3.905 | 4.627 |
| Long-term debt | 1.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.878 | 3.462 | 3.380 | 3.277 | 4.525 | 4.748 | 3.604 | 2.797 | 2.779 | 4.111 | 7.813 | 8.738 | 9.538 | 1.478 |
| Total debt | 4.444 | 3.462 | 3.380 | 3.277 | 4.525 | 4.748 | 3.604 | 2.797 | 2.779 | 4.111 | 7.813 | 8.738 | 9.538 | 1.478 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1982 | — | — | |
BK Management | Management | 1982 | — | — |
CN Management | Management | 2025 | — | — |
GL Unofficial title | Unofficial title | 2026 | — | — |
JR Management | Management | 1982 | — | — |
IB Management | Management | 2005 | — | — |
P | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANREF HOLDING A/S | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| NEJSTGAARD & VETLOV STATSAUTORISERET REVISIONSANPARTSSELSKAB FREDERIKSSUND | Audit | 0 companies |
| Bjørn Knudsen | Management | 0 companies |
| Christina Nielsine Mejsling Bernstein | Management | 0 companies |
| Gabriel Lars Martiny | Unofficial title | 0 companies |
| Jan Ribeiro Bruun | Management | 0 companies |
| Ib Bruno Jensen | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Jakob Kristian Bernstein | Chairman | 0 companies |
| Jørgen Mejsling Bernstein | Board of Directors | 0 companies |
| Lene Meisling Bernstein | Board of Directors | 0 companies |
| Joanna Rosenkrantz | Board of Directors | 0 companies |
| Ove Vagn Olesen | Board of Directors | 0 companies |
| Peter Weisz Knudsen | Board of Directors | 0 companies |
| Johan Henrik Thaulow Schlüter | Board of Directors | 0 companies |
| Anna-Sophie Mejsling Bülov Pedersen | Chairman | 0 companies |
| Peter Stig Jakobsen | Chairman | 0 companies |
| Ebbe Elmer Nielsen | Board of Directors | 0 companies |
| Nils Bernstein | Chairman | 0 companies |
| Jørgen Sørensen | Chairman | 0 companies |
| Morten Jensen | Chairman | 0 companies |
| Jørgen Leif Cadovius | Board of Directors | 0 companies |