| Revenue | DKK -108K | +4% |
| EBITDA | DKK -288K | -2% |
| Net profit | DKK -46K | -141% |
| Total assets | DKK 3,9M | -16% |
| Equity | DKK 3,9M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | -88 | -85 | -91 | -105 | -123 | -80 | -97 | -101 | -98 | -102 | -89 | -104 | -108 |
| Staff expenses | -191 | -212 | -167 | -220 | -242 | -207 | -189 | -189 | -189 | -182 | -180 | -184 | -180 | -180 |
| EBITDA | -262 | -299 | -253 | -311 | -346 | -330 | -269 | -287 | -291 | -280 | -282 | -273 | -284 | -288 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -262 | -299 | -253 | -311 | -346 | -330 | -269 | -287 | -291 | -280 | -282 | -273 | -284 | -288 |
| Net financials | 613 | 445 | 605 | 180 | 493 | 233 | -222 | 848 | 36 | 678 | -647 | 535 | 401 | 244 |
| Profit before tax | 351 | 145 | 413 | -131 | 146 | -97 | -491 | 561 | -255 | 398 | -930 | 262 | 117 | -45 |
| Tax | 2 | 3 | 4 | 66 | 6 | 6 | 5 | 8 | 5 | 6 | 7 | 4 | 4 | 1 |
| Net profit | 349 | 142 | 409 | -197 | 140 | -103 | -496 | 553 | -260 | 392 | -937 | 258 | 113 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.485 | 12.467 | 12.550 | 10.941 | 7.570 | 6.964 | 6.397 | 6.897 | 6.615 | 6.936 | 5.953 | 5.043 | 4.650 | 3.905 |
| Equity | 12.450 | 12.392 | 12.501 | 10.879 | 7.518 | 6.915 | 6.366 | 6.865 | 6.550 | 6.886 | 5.892 | 5.000 | 4.613 | 3.867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 75 | 49 | 63 | 52 | 49 | 30 | 32 | 65 | 50 | 61 | 44 | 37 | 38 |
| Total debt | 36 | 75 | 49 | 63 | 52 | 49 | 30 | 32 | 65 | 50 | 61 | 44 | 37 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 1979 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
NV Management | Management | 1979 | — | — |
JK Management | Management | 1979 | — | — |
CB Management | Management | 1996 | — | — |
MS Management | Management | 1979 | — | — |
TW Management | Management | 1979 | — | — |
EJ Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1979 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Rylov | Management | 0 companies |
| Lotte Rask Bak Pedersen | Chief Executive Officer | 0 companies |
| Niels Viggo Johansen | Management | 0 companies |
| Jørgen Kai Hansen | Management | 0 companies |
| Carsten Bak Pedersen | Management | 0 companies |
| Martin Sigurd Hauge | Management | 0 companies |
| Tim Wolff Jacobsen | Management | 0 companies |
| Erik Jakobsen | Management | 0 companies |
| Steen Andersen | Board of Directors | 0 companies |
| Allan Frederick Wright | Board of Directors | 0 companies |
| Lene Nielsen | Board of Directors | 0 companies |
| Bent Søren Østergaard Bansholt | Board of Directors | 0 companies |
| Kjell Huseby | Board of Directors | 0 companies |
| Karel Joseph Jacques van Osch | Board of Directors | 0 companies |
| Torben Rasmussen | Board of Directors | 0 companies |
| Steen Møller Rønne | Chairman | 0 companies |
| Helge Midttun | Board of Directors | 0 companies |
| Robert David Burnett | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Jan Børge Nielsen Bech | Board of Directors | 0 companies |
| Stojan Vladimir Murnik | Chairman | 0 companies |
| Robert Maxey Nalley | Board of Directors | 0 companies |
| Ib Vagn Drachmann-Hansen | Board of Directors | 0 companies |
| Eric Korre Horten | Board of Directors | 0 companies |
| Ole Valbak | Board of Directors | 0 companies |
| Michael Farley | Board of Directors | 0 companies |