| Revenue | DKK 5,7M | -39% |
| EBITDA | DKK 142K | -96% |
| Net profit | DKK 78K | -97% |
| Total assets | DKK 25,8M | -18% |
| Equity | DKK 21,5M | -12% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75.633 | 9.344 | 10.184 | 10.978 | 12.365 | 9.679 | 10.144 | 8.674 | 6.539 | 10.176 | 11.004 | 11.315 | 9.443 | 5.742 |
| Staff expenses | -5.757 | -5.535 | -5.822 | -5.734 | -5.899 | -5.461 | -5.532 | -5.258 | -5.116 | -5.799 | -5.884 | -5.771 | -5.564 | -5.600 |
| EBITDA | 717 | 3.809 | 4.362 | 5.244 | 6.466 | 4.218 | 4.612 | 3.416 | 1.423 | 4.377 | 5.120 | 5.544 | 3.879 | 142 |
| Depreciation & amort. | -182 | -80 | -10 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 535 | 3.729 | 4.352 | 5.238 | 6.466 | 4.218 | 4.612 | 3.416 | 1.423 | 4.377 | 5.120 | 5.544 | 3.879 | 142 |
| Net financials | -652 | -203 | -81 | -135 | -92 | -104 | -160 | -67 | -104 | -196 | -38 | -225 | -42 | -35 |
| Profit before tax | -117 | 3.526 | 4.271 | 5.102 | 6.374 | 4.114 | 4.453 | 3.349 | 1.319 | 4.181 | 5.083 | 5.319 | 3.838 | 108 |
| Tax | -23 | 915 | 1.057 | 1.225 | 1.410 | 911 | 995 | 745 | 294 | 926 | 1.126 | 1.174 | 852 | 30 |
| Net profit | -94 | 2.611 | 3.214 | 3.877 | 4.964 | 3.203 | 3.458 | 2.604 | 1.025 | 3.255 | 3.956 | 4.144 | 2.985 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.404 | 43.288 | 40.504 | 38.968 | 47.042 | 40.384 | 36.768 | 30.221 | 32.033 | 33.492 | 33.833 | 32.890 | 31.513 | 25.772 |
| Equity | 21.412 | 24.023 | 24.626 | 25.289 | 26.376 | 24.614 | 24.870 | 24.016 | 22.437 | 24.667 | 25.368 | 25.556 | 24.397 | 21.490 |
| Long-term debt | 137 | 130 | 344 | 680 | 737 | 622 | 407 | 207 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50.993 | 19.266 | 15.878 | 13.079 | 20.666 | 15.769 | 11.898 | 5.998 | 9.596 | 8.825 | 8.465 | 7.334 | 7.115 | 4.282 |
| Total debt | 50.993 | 19.266 | 15.878 | 13.079 | 20.666 | 15.769 | 11.898 | 6.205 | 9.596 | 8.825 | 8.465 | 7.334 | 7.115 | 4.282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — | |
SJ Management | Management | 1984 | — | — |
MS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1984 | |
| Individual | 100.0% | 100.0% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Stig John Bograd | Management | 0 companies |
| Mette Schou Poulsen | Management | 0 companies |
| Sten Christer Folke Johnsson | Board of Directors | 0 companies |
| Bernhard Muskantor | Board of Directors | 0 companies |
| Hans-Joachim Løffler | Board of Directors | 0 companies |
| Olof Thomas Kilstrom | Board of Directors | 0 companies |
| Kjell-Åke Nilsson | Board of Directors | 0 companies |
| Anna Viktoria Lundqvist | Board of Directors | 0 companies |
| Erik Åke Stenquist | Board of Directors | 0 companies |
| Sten Krister Anders Bergstrand | Chairman | 0 companies |
| Jørgen Christian Dreyer | Chairman | 0 companies |
| Sten Christer Folke Johnsson | Board of Directors | 0 companies |