| Revenue | DKK 20K | +576% |
| EBITDA | DKK 20K | +576% |
| Net profit | DKK 19K | +826% |
| Total assets | DKK 274K | +7% |
| Equity | DKK 114K | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 623 | 400 | 89 | 81 | -0 | 91 | 6 | -53 | -34 | -1 | -6 | -3 | 3 | 20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 409 | 200 | -18 | -25 | -0 | 91 | 6 | -53 | -350 | -1 | -6 | -3 | 3 | 20 |
| Depreciation & amort. | -68 | -0 | -41 | -41 | -41 | -41 | -41 | -155 | -1 | -1 | -1 | -1 | -1 | -1 |
| EBIT | 341 | 200 | -60 | -67 | -42 | 49 | -35 | -208 | -351 | -2 | -6 | -3 | 2 | 19 |
| Net financials | 157 | 511 | 48 | 41 | 0 | -10 | -8 | -75 | -23 | 0 | -0 | 0 | -0 | -0 |
| Profit before tax | 498 | 712 | -12 | -26 | -42 | 39 | -43 | -284 | -373 | -2 | -7 | -3 | 2 | 19 |
| Tax | 155 | 216 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 342 | 351 | 18 | -26 | -42 | 39 | -43 | -284 | -373 | -2 | -7 | -3 | 2 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.009 | 7.422 | 4.983 | 3.923 | 2.897 | 2.925 | 2.445 | 2.021 | 253 | 251 | 244 | 253 | 257 | 274 |
| Equity | 4.449 | 4.800 | 3.217 | 2.391 | 1.344 | 1.383 | 893 | 478 | 105 | 103 | 97 | 93 | 95 | 114 |
| Long-term debt | 3.228 | 2.343 | 1.500 | 1.500 | 1.500 | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 332 | 279 | 266 | 32 | 52 | 42 | 52 | 43 | 148 | 148 | 148 | 160 | 162 | 160 |
| Total debt | 3.561 | 2.622 | 1.766 | 1.532 | 1.552 | 1.542 | 1.552 | 1.543 | 148 | 148 | 148 | 160 | 162 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 1985 | — | — |
LT Management | Management | 1985 | — | — |
| Audit | 1985 | — | — | |
CS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2013 | |
HAMA FINANS ApS | Company | 5.0% | 5.0% | 2013 |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 5.0% | 10.0% | 2013 | |
CMAC HOLDING A/S | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Benedikt Willers-Madsen | Management | 0 companies |
| Leif Tage Holm | Management | 0 companies |
| Reg. revisor Poul Stahlschmidt Madsen | Audit | 0 companies |
| Claus Skanderup Holm | Management | 0 companies |