| Revenue | DKK 985K | -11% |
| EBITDA | DKK -1,2M | -2% |
| Net profit | DKK -2M | -141% |
| Total assets | DKK 80,8M | -3% |
| Equity | DKK 79,1M | -4% |
| Employees | 3 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.648 | 1.620 | 424 | 739 | -592 | -213 | -764 | -627 | 466 | 1.100 | 1.075 | 1.060 | 1.108 | 985 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -80 | -80 | -80 | -80 | -80 | -88 | -700 | -1.962 | -2.072 | -2.120 | -2.205 | -2.187 | -2.139 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.568 | 1.540 | 344 | 659 | -672 | -293 | -852 | -1.327 | -1.496 | -972 | -1.045 | -1.145 | -1.129 | -1.154 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -11 | -11 | -0 | -0 | -0 | -0 | -0 | -1 | -5 | -5 | -5 | -5 | -5 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.556 | 1.528 | 332 | 659 | -672 | -293 | -852 | -1.327 | -1.497 | -977 | -1.050 | -1.150 | -1.134 | -1.158 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.422 | 1.664 | 1.412 | 2.318 | 1.711 | 4.217 | 20.319 | 4.728 | 1.472 | 9.413 | 10.383 | 624 | 5.975 | -921 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.978 | 3.192 | 1.744 | 2.977 | 1.039 | 3.924 | 19.467 | 3.401 | -25 | 8.435 | 9.332 | -526 | 4.841 | -2.079 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 459 | 465 | 174 | 224 | -94 | -8 | -183 | -158 | -186 | -78 | -77 | -62 | -23 | -82 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.519 | 2.727 | 1.570 | 2.754 | 1.134 | 3.931 | 19.650 | 3.558 | 160 | 8.513 | 9.409 | -464 | 4.863 | -1.997 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.200 | 34.891 | 37.026 | 39.820 | 41.174 | 45.027 | 65.391 | 69.402 | 69.371 | 77.664 | 83.349 | 79.456 | 83.693 | 80.850 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 31.299 | 34.025 | 35.596 | 38.349 | 39.483 | 43.414 | 63.064 | 66.622 | 65.782 | 73.296 | 79.705 | 78.241 | 82.104 | 79.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 183 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 841 | 797 | 1.358 | 1.395 | 1.604 | 1.524 | 2.238 | 2.695 | 3.325 | 4.103 | 3.559 | 1.131 | 1.506 | 1.688 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 841 | 797 | 1.358 | 1.395 | 1.604 | 1.524 | 2.238 | 2.695 | 3.506 | 4.286 | 3.559 | 1.131 | 1.506 | 1.688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 1999 | — | — |
NJ Management | Management | 1983 | — | — |
LH | Audit | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semilla Holding ApS | Company | 33.3% | 0.0% | 2023 |
AS Krebsen Holding ApS | Company | 33.3% | 0.0% | 2023 |
Søholm Jørgensen Holding ApS | Company | 0.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Søholm Jørgensen | Management | 0 companies |
| Niels Juel | Management | 0 companies |
| Laurits Henning Lauritsen | Audit | 0 companies |
| Maja Pinstrup Sørensen | Board of Directors | 0 companies |
| Ann Søholm | Board of Directors | 0 companies |
| Britt Søholm Jørgensen | Board of Directors | 0 companies |
| Eskil Trolle | Chairman | 0 companies |