| Revenue | DKK 2,9M | -12% |
| EBITDA | DKK -8,2M | -396% |
| Net profit | DKK -7,5M | -790% |
| Total assets | DKK 42,1M | -19% |
| Equity | DKK 15,5M | -33% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.022 | 3.142 | 3.091 | 3.300 | 2.890 |
| Staff expenses | -0 | -186 | -300 | -300 | -418 |
| EBITDA | 3.677 | 2.956 | -1.209 | 2.761 | -8.168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.677 | 2.956 | -1.209 | 2.761 | -8.168 |
| Net financials | -625 | 3.713 | -1.734 | -1.427 | -833 |
| Profit before tax | 3.052 | 6.669 | -2.943 | 1.334 | -9.001 |
| Tax | 610 | 1.416 | -539 | 243 | -1.472 |
| Net profit | 2.442 | 5.253 | -2.404 | 1.091 | -7.529 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 59.256 | 57.925 | 53.548 | 52.139 | 42.066 |
| Equity | 19.077 | 24.330 | 21.926 | 23.017 | 15.488 |
| Long-term debt | 31.843 | 27.401 | 26.913 | 20.869 | 20.177 |
| Short-term debt | 6.805 | 3.257 | 2.652 | 6.320 | 6.286 |
| Total debt | 38.648 | 30.658 | 29.565 | 27.189 | 26.463 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1986 |
| Former (3) | ||
GO | Audit | 1994 – 2004 |
KA | Audit | 2009 – 2010 |
KO Audit | Audit | 2004 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2011 | |
| Former (2) | ||
| Board of Directors | 1986 – 2010 | |
| Board of Directors | 1986 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 0% | 2026 | |
| Individual | 20–24.99% | 0% | 2026 | |
| Individual | 20–24.99% | 0% | 2026 | |
| Individual | 20–24.99% | 0% | 2026 | |
| Individual | 0% | 100% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Overgaard Ovesen | Audit | 0 companies |
| Knud Anders Holdgaard | Audit | 0 companies |
| Knud Ove Pedersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Lilian Nørmark Nedergaard | Board of Directors | 0 companies |
| Keld Pagh | Board of Directors | 0 companies |
| Tina Bruselius | Board of Directors | 0 companies |