| Revenue | DKK -122K | +7% |
| EBITDA | DKK -305K | -21% |
| Net profit | DKK 7K | -99% |
| Total assets | DKK 10,7M | +0% |
| Equity | DKK 8,8M | -2% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -162 | -153 | -129 | -115 | -122 |
| Staff expenses | -293 | -244 | -210 | -138 | -183 |
| EBITDA | -454 | -396 | -338 | -252 | -305 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -454 | -396 | -338 | -252 | -305 |
| Net financials | 2.277 | -1.275 | 506 | 1.121 | 292 |
| Profit before tax | 1.822 | -1.671 | 168 | 868 | -14 |
| Tax | 405 | -368 | 40 | 189 | -21 |
| Net profit | 1.417 | -1.303 | 128 | 679 | 7 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.361 | 11.038 | 10.323 | 10.785 | 10.743 |
| Equity | 10.020 | 8.548 | 8.504 | 9.007 | 8.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.340 | 2.491 | 1.819 | 1.778 | 1.913 |
| Total debt | 4.340 | 2.491 | 1.819 | 1.778 | 1.913 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1986 |
| Former (3) | ||
SA | Audit | 1986 – 1997 |
KK Management | Management | 1986 – 1994 |
NH Management | Management | 1986 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2003 | |
| Former (1) | ||
| Board of Directors | 1986 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Holm Knudsen | Audit | 0 companies |
| Karsten Knud Jensen | Management | 0 companies |
| Niels Himmelstrup | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Kenneth Lyng Madsen | Board of Directors | 0 companies |
| Aase Søndergaard Himmelstrup | Board of Directors | 0 companies |