| Revenue | DKK 0 | — |
| EBITDA | DKK -100K | +16% |
| Net profit | DKK -539K | +25% |
| Total assets | DKK 3K | -60% |
| Equity | DKK -13,6M | -4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45.150 | 58.894 | 37.861 | 38.262 | 19.437 | 16.651 | 2.944 | -1.502 | 25 | 10 | 179 | 17 | 0 |
| Staff expenses | -60.715 | -69.354 | -57.270 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.724 | 5.348 | -1.585 | 7.603 | -10.190 | 194 | -9.168 | -1.675 | -27 | -91 | 30 | -119 | -100 |
| Depreciation & amort. | -215 | -189 | -245 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.509 | 5.159 | -1.830 | 7.603 | -10.190 | 194 | -9.168 | -1.675 | -27 | -91 | 30 | -119 | -100 |
| Net financials | -830 | 1.027 | 378 | -149 | -242 | -155 | 5.002 | -978 | 554 | 592 | -286 | -598 | -439 |
| Profit before tax | -2.660 | 14.423 | 8.111 | 7.454 | -10.432 | 40 | -4.166 | -2.654 | 526 | 501 | -256 | -717 | -539 |
| Tax | -665 | 4.176 | 902 | 1.661 | -2.257 | 770 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.995 | 10.247 | 7.209 | 5.793 | -8.175 | -730 | -4.166 | -2.654 | 526 | 501 | -256 | -717 | -539 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.594 | 51.307 | 54.075 | 32.053 | 14.080 | 21.937 | 6.421 | 3.578 | 43 | 397 | 4 | 7 | 3 |
| Equity | 4.245 | 14.492 | 12.467 | 7.773 | -5.602 | -6.332 | -10.498 | -13.152 | -12.626 | -12.124 | -12.381 | -13.098 | -13.637 |
| Long-term debt | 508 | 472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43.688 | 26.393 | 29.580 | 16.643 | 19.172 | 28.269 | 16.919 | 16.730 | 12.669 | 12.522 | 12.385 | 13.105 | 13.640 |
| Total debt | 44.196 | 26.865 | 29.580 | 16.643 | 19.682 | 28.269 | 16.919 | 16.730 | 12.669 | 12.522 | 12.385 | 13.105 | 13.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PT Management | Management | 2019 | — | — |
RP Management | Management | 2023 | — | — |
KS Management | Management | 2003 | — | — |
IS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ES Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kjell Thomas Roos | Chief Executive Officer | 0 companies |
| Per Thomas Forsström | Management | 0 companies |
| Ronnie Petersson | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Ivan Størvold Larsen | Chief Executive Officer | 0 companies |
| Edvard Sebastian Ehrnrooth | Management | 0 companies |
| Per Ove Morberg | Board of Directors | 0 companies |
| Lars Ivar Marcusson | Chairman | 0 companies |
| Tor Øiseth | Chairman | 0 companies |
| Dirk Asger Hoff | Board of Directors | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Mogens Hansen | Board of Directors | 0 companies |
| Hans Cosmus | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Magnus Hansson | Board of Directors | 0 companies |
| Jan Petter Traaholt | Chairman | 0 companies |
| Michael Daniel Bornak | Chairman | 0 companies |
| Asger Stisen Hansen | Board of Directors | 0 companies |
| Jan Erik Norell | Board of Directors | 0 companies |
| Henrik Jul Andresen | Board of Directors | 0 companies |
| Anders Johan Sten Sundmark | Board of Directors | 0 companies |
| Jesper Michael Hansen | Board of Directors | 0 companies |
| Thomas Flo | Board of Directors | 0 companies |
| Erling Nielsen | Board of Directors | 0 companies |
| Per-Ola Simensen | Board of Directors | 0 companies |
| Björge Grimholt | Board of Directors | 0 companies |