| Revenue | DKK -352K | +222% |
| EBITDA | DKK -352K | -222% |
| Net profit | DKK 1,3M | -77% |
| Total assets | DKK 49,9M | +20% |
| Equity | DKK 34,9M | -6% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -66 | -201 | -144 | -109 | -352 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -66 | -201 | -144 | -109 | -352 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -66 | -201 | -144 | -109 | -352 |
| Net financials | 7.147 | -1.083 | 4.105 | 6.540 | 1.476 |
| Profit before tax | 7.081 | -1.284 | 3.961 | 6.431 | 1.124 |
| Tax | 1.259 | -789 | 558 | 818 | -160 |
| Net profit | 5.822 | -495 | 3.403 | 5.613 | 1.284 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 35.439 | 37.194 | 37.306 | 41.709 | 49.887 |
| Equity | 29.043 | 28.435 | 31.723 | 37.218 | 34.889 |
| Long-term debt | 0 | 0 | 751 | 0 | 355 |
| Short-term debt | 6.396 | 8.759 | 4.831 | 4.490 | 14.644 |
| Total debt | 6.396 | 8.759 | 5.583 | 4.490 | 14.998 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1986 |
| Former (3) | ||
JW Audit | Audit | 1986 – 2006 |
KS Management | Management | 1986 – 1989 |
SR Management | Management | 1986 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2006 | |
| Former (3) | ||
| Chairman | 1999 – 2006 | |
| Board of Directors | 1999 – 2006 | |
JB | Chairman | 2006 – 2007 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jonna Weltz | Audit | 0 companies |
| Kurt Sangill Mikkelsen | Management | 0 companies |
| Søren Roed Elgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Per Frost Sørensen | Chairman | 0 companies |
| Leon Sørensen | Board of Directors | 0 companies |
| Ronni Grosen Sørensen | Board of Directors | 0 companies |
| Dorthe Grosen Sørensen | Board of Directors | 0 companies |
| Jan Bech | Chairman | 0 companies |