| Revenue | DKK 1,1M | -91% |
| EBITDA | DKK 675K | -94% |
| Net profit | DKK 13M | +33% |
| Total assets | DKK 98,7M | +3% |
| Equity | DKK 92,6M | +21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 1.140 | 3.019 | 2.921 | 3.210 | 1.899 | 2.069 | 2.023 | 2.285 | 3.692 | 2.567 | 1.983 | 11.179 | 1.052 |
| Staff expenses | -365 | -480 | -611 | -679 | -707 | -332 | -431 | -323 | -387 | -430 | -413 | -461 | -561 | -317 |
| EBITDA | -106 | 660 | 2.408 | 2.242 | 2.503 | 1.567 | 1.639 | 1.700 | 1.875 | 3.262 | 2.153 | 1.522 | 10.618 | 675 |
| Depreciation & amort. | -733 | -974 | -516 | -516 | -423 | -542 | -324 | -302 | -547 | -528 | -263 | -258 | -498 | -379 |
| EBIT | -840 | -314 | 1.892 | 1.727 | 2.080 | 1.025 | 1.314 | 1.398 | 1.328 | 2.734 | 1.891 | 1.265 | 10.120 | 296 |
| Net financials | 4.537 | 4.872 | 6.688 | 6.937 | -1.010 | 8.500 | 1.411 | 5.428 | 2.296 | 4.109 | 927 | 303 | 2.037 | 12.726 |
| Profit before tax | 4.314 | 4.559 | 8.580 | 8.664 | 1.070 | 9.525 | 2.726 | 6.826 | 3.624 | 6.844 | 2.817 | 1.568 | 12.157 | 13.021 |
| Tax | 308 | 145 | 264 | 429 | 490 | 9.019 | 329 | 1.549 | 304 | 826 | 48 | -416 | 2.363 | -2 |
| Net profit | 4.005 | 4.414 | 8.315 | 8.235 | 579 | 506 | 2.396 | 5.277 | 3.321 | 6.017 | 2.770 | 1.984 | 9.794 | 13.023 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.068 | 70.359 | 82.341 | 80.406 | 78.326 | 83.553 | 85.224 | 86.857 | 82.750 | 88.309 | 90.142 | 91.354 | 95.483 | 98.658 |
| Equity | 43.782 | 49.335 | 55.785 | 63.662 | 62.171 | 62.592 | 63.133 | 65.363 | 67.116 | 71.883 | 75.026 | 77.010 | 76.804 | 92.622 |
| Long-term debt | 24.397 | 18.898 | 17.973 | 15.374 | 13.270 | 12.667 | 12.061 | 11.435 | 12.309 | 12.136 | 11.986 | 11.845 | 2.828 | 0 |
| Short-term debt | 1.889 | 2.126 | 8.583 | 1.368 | 2.244 | 1.483 | 2.952 | 2.627 | 1.808 | 2.628 | 1.259 | 718 | 15.638 | 6.037 |
| Total debt | 26.286 | 21.024 | 26.556 | 16.742 | 15.514 | 14.150 | 15.014 | 14.062 | 14.117 | 14.764 | 13.245 | 12.563 | 18.465 | 6.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 1984 | — | — |
EG Audit | Audit | 1998 | — | — |
MH Management | Management | 1984 | — | — |
| Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1984 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Birgitte Holm | Management | 0 companies |
| Elo Green | Audit | 0 companies |
| Minna Helga Storgaard Holm | Management | 0 companies |
| Carsten Flemming Ploug Thomsen | Audit | 0 companies |
| Torgny Pahle | Board of Directors | 0 companies |
| Jørgen Skou | Board of Directors | 0 companies |
| John Andersen | Board of Directors | 0 companies |
| Flemming Holm | Board of Directors | 0 companies |
| Jesper Jarlbæk | Board of Directors | 0 companies |
| Monica Villadsen | Board of Directors | 0 companies |
| Claus Toft-Nielsen | Board of Directors | 0 companies |
| Nicklas David Holm | Board of Directors | 0 companies |