| Revenue | DKK 2,5M | -35% |
| EBITDA | DKK 8,5M | +621% |
| Net profit | DKK 6,1M | +495% |
| Total assets | DKK 76,9M | +9% |
| Equity | DKK 36,6M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 989 | 1.115 | 2.565 | 1.505 | 1.708 | 1.563 | 1.932 | 1.381 | 1.694 | 2.666 | 3.086 | 3.479 | 3.825 | 2.467 |
| Staff expenses | -653 | -593 | -677 | -778 | -755 | -764 | -702 | -884 | -844 | -1.008 | -1.461 | -989 | -1.915 | -822 |
| EBITDA | 336 | 522 | 1.888 | 727 | 954 | 799 | 1.230 | 497 | 850 | 4.509 | 1.400 | 2.325 | -1.640 | 8.545 |
| Depreciation & amort. | -171 | -160 | -190 | -233 | -224 | -359 | -485 | -82 | -82 | -61 | -47 | -46 | -0 | -40 |
| EBIT | 165 | 362 | 1.698 | 494 | 730 | 440 | 746 | 415 | 768 | 4.448 | 1.353 | 2.279 | -1.640 | 8.505 |
| Net financials | -129 | -39 | -212 | -112 | -140 | -162 | -172 | -200 | -152 | -213 | -433 | -430 | -1.001 | 6.203 |
| Profit before tax | 36 | 322 | 1.486 | 383 | 590 | 278 | 573 | 119 | 3.266 | 4.235 | 920 | 1.849 | -2.641 | 7.808 |
| Tax | 11 | 29 | 297 | 52 | 144 | 66 | 126 | 51 | 722 | 653 | 205 | 399 | -1.098 | 1.719 |
| Net profit | 25 | 293 | 1.189 | 330 | 446 | 212 | 447 | 69 | 2.544 | 3.582 | 716 | 1.450 | -1.542 | 6.088 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.960 | 18.251 | 16.388 | 22.741 | 22.712 | 28.148 | 27.693 | 61.912 | 63.995 | 80.221 | 79.980 | 79.918 | 70.436 | 76.930 |
| Equity | 6.486 | 6.779 | 7.967 | 8.298 | 8.693 | 8.837 | 9.216 | 27.892 | 30.382 | 33.907 | 30.623 | 32.072 | 30.530 | 36.618 |
| Long-term debt | 6.758 | 6.634 | 7.164 | 12.988 | 12.388 | 17.018 | 16.349 | 25.715 | 24.719 | 37.399 | 40.180 | 38.397 | 32.749 | 31.794 |
| Short-term debt | 638 | 4.730 | 922 | 1.137 | 1.321 | 2.016 | 1.913 | 2.648 | 2.609 | 2.189 | 2.392 | 2.606 | 1.582 | 1.369 |
| Total debt | 7.395 | 11.364 | 8.086 | 14.125 | 13.709 | 19.034 | 18.263 | 28.363 | 27.328 | 39.587 | 42.572 | 41.003 | 34.331 | 33.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — | |
JE | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Tage Jørgensen | Audit | 0 companies |
| John Eric Rath Petersen | Audit | 0 companies |
| Jette Lange | Board of Directors | 0 companies |
| Erik Valdemar Lange | Board of Directors | 0 companies |
| Harald Oluf Lange | Board of Directors | 0 companies |