| Revenue | DKK 69K | -32% |
| EBITDA | DKK 16K | -67% |
| Net profit | DKK 14K | -71% |
| Total assets | DKK 2,3M | -4% |
| Equity | DKK 2,2M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.795 | 5.468 | 4.836 | 3.643 | 136 | 152 | 97 | 138 | 92 | 109 | 138 | 78 | 101 | 69 |
| Staff expenses | -7.318 | -5.160 | -4.608 | -2.153 | -160 | -160 | -160 | -142 | -112 | -101 | -101 | -70 | -53 | -53 |
| EBITDA | 477 | 308 | 228 | 1.490 | -24 | -8 | -64 | -5 | -20 | 8 | 37 | 9 | 48 | 16 |
| Depreciation & amort. | -197 | -495 | -59 | -130 | -49 | -49 | -49 | -49 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 280 | -187 | 168 | 1.361 | -74 | -58 | -113 | -54 | -20 | 8 | 37 | 9 | 48 | 16 |
| Net financials | -184 | -125 | -43 | -35 | -26 | -24 | -22 | -24 | -38 | -35 | -34 | -8 | 0 | -2 |
| Profit before tax | 96 | -312 | 125 | 1.326 | -100 | -82 | -136 | -78 | -58 | -27 | 4 | 1 | 48 | 14 |
| Tax | 54 | -9 | -16 | 415 | -6 | -18 | -30 | -28 | -13 | -6 | 1 | 0 | -1 | -0 |
| Net profit | 42 | -303 | 142 | 911 | -94 | -64 | -106 | -50 | -45 | -21 | 3 | 0 | 49 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.009 | 8.641 | 5.940 | 6.093 | 5.541 | 5.213 | 4.814 | 4.509 | 4.241 | 4.005 | 3.865 | 2.483 | 2.373 | 2.284 |
| Equity | 4.653 | 3.950 | 3.502 | 4.212 | 3.934 | 3.770 | 3.364 | 3.114 | 2.869 | 2.698 | 2.551 | 2.401 | 2.300 | 2.164 |
| Long-term debt | 3.205 | 1.232 | 1.225 | 1.225 | 1.225 | 1.225 | 1.225 | 1.225 | 1.225 | 1.225 | 1.167 | 0 | 0 | 0 |
| Short-term debt | 3.077 | 3.414 | 1.208 | 485 | 289 | 142 | 179 | 152 | 141 | 83 | 147 | 81 | 73 | 120 |
| Total debt | 6.282 | 4.647 | 2.433 | 1.709 | 1.513 | 1.367 | 1.404 | 1.377 | 1.366 | 1.307 | 1.314 | 81 | 73 | 120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EN | Audit | 1984 | — | — |
MJ Management | Management | 2002 | — | — |
MK Management | Management | 1984 | — | — |
EJ Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Nørbak Nielsen | Audit | 0 companies |
| Michael Jensen | Management | 0 companies |
| Mogens Kaalbye | Management | 0 companies |
| Egon Jensen | Management | 0 companies |
| Aksel Blaabjerg | Board of Directors | 0 companies |
| Ole Scheidelin Espersen | Board of Directors | 0 companies |
| Kaj Jørgensen | Board of Directors | 0 companies |