| Revenue | DKK 2,6M | +3% |
| EBITDA | DKK -273K | -101% |
| Net profit | DKK -293K | -156% |
| Total assets | DKK 15,8M | -1% |
| Equity | DKK 15,3M | -2% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.657 | 2.543 | 2.766 | 2.514 | 2.585 |
| Staff expenses | -366 | -350 | -372 | -343 | -330 |
| EBITDA | 2.578 | 621 | 375 | -136 | -273 |
| Depreciation & amort. | -2.032 | -71 | -71 | -72 | -76 |
| EBIT | 547 | 549 | 304 | -208 | -349 |
| Net financials | -22 | -26 | 4 | 94 | 56 |
| Profit before tax | 525 | 523 | 308 | -114 | -293 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 525 | 523 | 308 | -114 | -293 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.082 | 15.609 | 15.898 | 15.942 | 15.836 |
| Equity | 14.830 | 15.353 | 15.661 | 15.547 | 15.254 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 181 | 237 | 395 | 582 |
| Total debt | 177 | 181 | 237 | 395 | 582 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
CW Management | Management | 2025 |
SS Founder | Founder | 1986 |
PE | Founder | 1986 |
| Former (3) | ||
MF | Audit | 1986 – 1993 |
JP Management | Management | 1986 – 2003 |
LA Management | Management | 2003 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2016 | |
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Board of Directors | 2026 | |
| Board of Directors | 2019 | |
| Former (31) | ||
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2004 – 2013 | |
| Board of Directors | 1986 – 2021 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 1986 – 1990 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 1986 – 1988 | |
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2012 – 2018 | |
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2004 – 2009 | |
| Board of Directors | 1996 – 2000 | |
| Board of Directors | 1986 – 1989 | |
| Board of Directors | 1986 – 2004 | |
| Board of Directors | 1986 – 1992 | |
| Board of Directors | 1986 – 1998 | |
| Board of Directors | 1986 – 1990 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2013 – 2026 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 1986 – 2004 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 1986 – 1997 | |
| Board of Directors | 1998 – 2010 | |
| Board of Directors | 2000 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frankild Brabrand | Audit | 0 companies |
| Jørgen Poul Olsen | Management | 0 companies |
| Cecilie Westh Knudsen | Management | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Lissy Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Grith Muurmann Andersen | Board of Directors | 0 companies |
| Tore Øinstein Kittilsen | Board of Directors | 0 companies |
| Helge Erhard Sørensen | Board of Directors | 0 companies |
| Margit Ella Retvig | Board of Directors | 0 companies |
| Bo Andersen Lysegaard | Board of Directors | 0 companies |
| Ebba Elisabeth Birgitta Siltberg | Board of Directors | 0 companies |
| Robert Reber | Board of Directors | 0 companies |
| Preben Christian Harfot | Board of Directors | 0 companies |
| Niels Møller | Board of Directors | 0 companies |
| Birte Refsbech | Board of Directors | 0 companies |
| Bo Henry Lagerquist | Board of Directors | 0 companies |
| Poul-Erik Christiansen | Board of Directors | 0 companies |
| Ann-Britt Sørensen | Board of Directors | 0 companies |
| Bertil Rosberg | Board of Directors | 0 companies |
| Keld Ib Hansen | Board of Directors | 0 companies |
| Per Göran JANSBO | Board of Directors | 0 companies |
| Leif Malmströmer | Board of Directors | 0 companies |
| Sten Jerker Ivar Persson | Board of Directors | 0 companies |
| Gunnar Olsen | Board of Directors | 0 companies |
| Frank Jejselberg | Board of Directors | 0 companies |
| Bent Ole Retvig | Board of Directors | 0 companies |
| Inger Vivi Fussing | Board of Directors | 0 companies |
| Keld Klitgaard Nielsen | Board of Directors | 0 companies |
| Flemming Gert Hansen | Board of Directors | 0 companies |
| Julie Jensen | Board of Directors | 0 companies |
| Anna-Lena Bokström | Board of Directors | 0 companies |
| Anders Werner | Board of Directors | 0 companies |
| Palle Christian Dannemand | Board of Directors | 0 companies |
| Øivind Jeppe Bulow Skovborg | Board of Directors | 0 companies |
| Anne Straumfors | Board of Directors | 0 companies |
| Jens Alexandersson | Board of Directors | 0 companies |
| Mogens Skovborg | Board of Directors | 0 companies |
| Olof Jonas Tobias Holfelt | Board of Directors | 0 companies |
| Ingrid Linnéa Holfelt | Board of Directors | 0 companies |
| Berrit Almqvist | Board of Directors | 0 companies |
| Kerstin Lagerström | Board of Directors | 0 companies |
| Niels Torben Nielsen | Board of Directors | 0 companies |