| Revenue | DKK 157K | -130% |
| EBITDA | DKK -1M | +64% |
| Net profit | DKK -1,1M | +60% |
| Total assets | DKK 1,8M | -59% |
| Equity | DKK -4,6M | -33% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.775 | 2.948 | 1.468 | -523 | 157 |
| Staff expenses | -3.175 | -2.831 | -2.406 | -2.216 | -1.010 |
| EBITDA | 601 | 118 | -938 | -2.860 | -1.028 |
| Depreciation & amort. | -6 | -33 | -98 | -118 | -114 |
| EBIT | 594 | 85 | -1.036 | -2.978 | -1.142 |
| Net financials | -383 | -75 | -42 | -18 | -12 |
| Profit before tax | 211 | 10 | -1.078 | -2.996 | -1.154 |
| Tax | 48 | 2 | -2 | -134 | -18 |
| Net profit | 163 | 8 | -1.076 | -2.862 | -1.136 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.803 | 4.205 | 5.818 | 4.385 | 1.779 |
| Equity | 1.377 | 1.384 | -576 | -3.438 | -4.574 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.425 | 2.801 | 6.377 | 7.806 | 6.354 |
| Total debt | 4.425 | 2.801 | 6.377 | 7.806 | 6.354 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Audit | 1987 – 1990 | |
JP | Audit | 1987 – 1994 |
| Audit | 1994 – 1995 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Chairman | 2013 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor Aage Richardt Lang Christiansen | Audit | 0 companies |
| Jens Pallesen Lauridsen | Audit | 0 companies |
| PP Revision v/Jens P. Lauridsen | Audit | 0 companies |
| Louise Pelby | Chairman | 0 companies |
| Jesper Badstue Pelby | Board of Directors | 0 companies |
| Lisbet Pelby | Chairman | 0 companies |