| Revenue | DKK 225K | -92% |
| EBITDA | DKK -649K | -146% |
| Net profit | DKK 54,9M | +43% |
| Total assets | DKK 319,2M | +15% |
| Equity | DKK 310,2M | +15% |
| Employees | 4 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -403 | 682 | 533 | 823 | 1.231 | 2.158 | 2.476 | 2.915 | 2.900 | 2.523 | 3.658 | 2.746 | 225 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.720 | -0 | -0 | -0 | -0 | -1.653 | -1.716 | -1.964 | -1.386 | -2.453 | -5.017 | -6.809 | -9.419 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.386 | -150 | -387 | 57 | 490 | 1.290 | 1.457 | 2.295 | 2.182 | 1.837 | 1.712 | 1.402 | -649 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.386 | -150 | -387 | 57 | 490 | 1.290 | 1.457 | 2.295 | 2.182 | 1.837 | 1.712 | 1.402 | -649 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.005 | 15.541 | 16.415 | 16.104 | 24.557 | 23.139 | 26.846 | 31.674 | 33.748 | 46.312 | 36.530 | 37.179 | 55.585 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.619 | 15.361 | 16.029 | 16.161 | 25.047 | 24.429 | 28.302 | 33.969 | 35.930 | 48.149 | 38.243 | 38.581 | 54.937 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -49 | -0 | -0 | -0 | -54 | -0 | -0 | 303 | 351 | 80 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.625 | 15.391 | 16.029 | 16.210 | 25.047 | 24.429 | 28.302 | 34.022 | 35.930 | 48.149 | 37.940 | 38.230 | 54.857 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.910 | 81.394 | 86.462 | 92.850 | 118.122 | 129.046 | 149.774 | 161.977 | 185.424 | 232.557 | 243.082 | 276.674 | 319.215 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 48.514 | 65.942 | 76.438 | 85.215 | 106.907 | 122.318 | 143.476 | 141.202 | 163.069 | 205.538 | 238.315 | 269.624 | 310.167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.315 | 0 | 0 | 0 | 0 | 3.146 | 2.956 | 2.785 | 2.613 | 2.446 | 2.332 | 2.196 | 2.032 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.081 | 15.453 | 10.024 | 7.636 | 11.215 | 3.582 | 3.342 | 17.990 | 19.742 | 24.573 | 2.435 | 4.853 | 7.015 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.396 | 15.453 | 10.024 | 7.636 | 11.215 | 6.728 | 6.298 | 20.775 | 22.355 | 27.019 | 4.767 | 7.050 | 9.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 1985 | — | — |
RA Management | Management | 2022 | — | — |
PB Management | Management | 2014 | — | — |
OJ Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARCUSSEN CONSULTING ApS | Company | 50.0% | 50.0% | 2020 |
DAN-ENGINEERING A/S | Company | 33.3% | 33.3% | 2020 |
| Individual | 5.0% | 5.0% | 2015 | |
CONDOR ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Villy Nielsen | Management | 0 companies |
| Rasmus Atle Breivik | Management | 0 companies |
| Per Bogner | Management | 0 companies |
| Ole Jørgen Jensen | Management | 0 companies |
| Erik Adolf Jørgen Marcussen | Board of Directors | 0 companies |
| Michael Erik Yde Marcussen | Chairman | 0 companies |
| Frants Erich Bernstorff-Gyldensteen | Board of Directors | 0 companies |