| Revenue | DKK 411K | +177% |
| EBITDA | DKK 158K | +216% |
| Net profit | DKK 154K | +209% |
| Total assets | DKK 459K | +47% |
| Equity | DKK 354K | +77% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.110 | 1.293 | 477 | 542 | 712 | 723 | 205 | 149 | 435 | 307 | 306 | 148 | 411 |
| Staff expenses | -788 | -963 | -957 | -418 | -419 | -426 | -442 | -422 | -170 | -319 | -290 | -283 | -253 |
| EBITDA | 322 | 330 | -480 | 124 | 221 | 87 | -237 | -273 | 265 | -11 | 16 | -135 | 158 |
| Depreciation & amort. | -0 | -6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 322 | 325 | -486 | 118 | 215 | 82 | -237 | -273 | 265 | -11 | 16 | -135 | 158 |
| Net financials | -3 | -3 | -4 | 0 | -11 | -8 | -9 | -8 | -8 | -8 | -12 | -6 | -4 |
| Profit before tax | 320 | 321 | -490 | 118 | 204 | 74 | -245 | -281 | 257 | -19 | 4 | -142 | 154 |
| Tax | 87 | 83 | 14 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 232 | 238 | -504 | 118 | 204 | 69 | -245 | -281 | 257 | -19 | 4 | -142 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.289 | 3.266 | 749 | 808 | 1.014 | 942 | 512 | 228 | 628 | 432 | 417 | 313 | 459 |
| Equity | 719 | 861 | 260 | 378 | 582 | 651 | 380 | 99 | 357 | 338 | 342 | 200 | 354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.570 | 2.406 | 489 | 430 | 273 | 291 | 132 | 129 | 271 | 94 | 76 | 113 | 106 |
| Total debt | 2.570 | 2.406 | 489 | 430 | 273 | 291 | 132 | 129 | 271 | 94 | 76 | 113 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 1995 | — | — |
MB Audit | Audit | 1982 | — | — |
JC Management | Management | 1982 | — | — |
PM Management | Management | 1995 | — | — |
AA Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Ove Bundgaard Lauritzen | Management | 0 companies |
| Marianne Bratholm | Audit | 0 companies |
| Jørgen Clausen-Bruun | Management | 0 companies |
| Poul Mikael Frydlund | Management | 0 companies |
| Arne Aage Bratholm | Audit | 0 companies |
| Inger Clausen-Bruun | Board of Directors | 0 companies |
| Ib Vilhelm Qvist | Board of Directors | 0 companies |
| Jens Bundgaard Lauritzen | Board of Directors | 0 companies |