| Revenue | DKK 3,8M | +74% |
| EBITDA | DKK 1,8M | +780% |
| Net profit | DKK 1,3M | +475% |
| Total assets | DKK 3,8M | +56% |
| Equity | DKK 2,9M | +60% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.709 | 3.727 | 2.500 | 2.458 | 7.246 | 2.396 | 2.818 | 6.460 | 5.975 | 5.467 | 2.998 | 4.740 | 2.192 | 3.807 |
| Staff expenses | -1.663 | -0 | -0 | -0 | -2.629 | -1.706 | -2.199 | -3.006 | -3.078 | -3.244 | -2.643 | -2.461 | -1.991 | -2.041 |
| EBITDA | 1.046 | 1.601 | 944 | 695 | 4.617 | 690 | 619 | 3.454 | 2.897 | 2.223 | 355 | 2.279 | 201 | 1.766 |
| Depreciation & amort. | 9 | 4 | -0 | 4 | 17 | -22 | -17 | -14 | -14 | -8 | -5 | -7 | -0 | -0 |
| EBIT | 1.037 | 1.597 | 944 | 691 | 4.600 | 668 | 601 | 3.440 | 2.883 | 2.215 | 349 | 2.272 | 201 | 1.766 |
| Net financials | -13 | 5 | -33 | -31 | -26 | -42 | -27 | -32 | -58 | -32 | -25 | -5 | 11 | -50 |
| Profit before tax | 1.025 | 1.602 | 911 | 660 | 4.574 | 626 | 574 | 3.408 | 2.825 | 2.183 | 325 | 2.267 | 212 | 1.716 |
| Tax | 259 | 402 | 226 | 157 | 1.006 | 144 | 131 | 768 | 629 | 482 | 74 | 498 | -20 | 381 |
| Net profit | 766 | 1.200 | 685 | 502 | 3.568 | 483 | 443 | 2.640 | 2.196 | 1.701 | 251 | 1.770 | 232 | 1.334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.838 | 4.526 | 4.384 | 4.264 | 9.440 | 3.719 | 4.133 | 10.385 | 4.999 | 4.953 | 4.113 | 4.239 | 2.410 | 3.760 |
| Equity | 1.450 | 1.600 | 1.600 | 1.600 | 5.168 | 2.083 | 2.043 | 4.240 | 3.796 | 3.301 | 1.851 | 3.370 | 1.832 | 2.934 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.388 | 2.926 | 2.784 | 2.664 | 4.272 | 1.637 | 2.090 | 6.145 | 1.026 | 1.652 | 2.262 | 869 | 577 | 826 |
| Total debt | 2.388 | 2.926 | 2.784 | 2.664 | 4.272 | 1.637 | 2.090 | 6.145 | 1.203 | 1.652 | 2.262 | 869 | 577 | 826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2000 | — | — |
PP Management | Management | 1985 | — | — |
HA Management | Management | 2000 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Lorentzen | Management | 0 companies |
| Pan Palner Clausen | Management | 0 companies |
| Hartmut Adolf Pual Haucke | Management | 0 companies |
| Jákup Sørensen | Chief Executive Officer | 0 companies |
| Rudolf Georg Theodor Baader | Chairman | 0 companies |
| Hartmut Walter Rese | Board of Directors | 0 companies |
| Robert Thomas Focke | Board of Directors | 0 companies |
| Erich Otto Bernhard Franz Griebsch | Board of Directors | 0 companies |
| Dennis Schreiber | Board of Directors | 0 companies |
| Petra Baader | Chairman | 0 companies |
| Nils Kühnel | Board of Directors | 0 companies |
| Ago Meink | Board of Directors | 0 companies |
| Uwe Herbert Hautz | Board of Directors | 0 companies |