| Revenue | DKK -10K | -60% |
| EBITDA | DKK -10K | +95% |
| Net profit | DKK -64K | -192% |
| Total assets | DKK 83K | -44% |
| Equity | DKK 83K | -44% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 733 | 891 | 774 | -25 | -10 |
| Staff expenses | -643 | -829 | -743 | -164 | -0 |
| EBITDA | 91 | 62 | 31 | -189 | -10 |
| Depreciation & amort. | -33 | -36 | -0 | -0 | -0 |
| EBIT | 58 | 26 | 31 | -189 | -10 |
| Net financials | -10 | -10 | -30 | 167 | -54 |
| Profit before tax | 48 | 16 | 1 | -22 | -64 |
| Tax | 9 | 4 | 0 | -0 | -0 |
| Net profit | 38 | 13 | 1 | -22 | -64 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 462 | 487 | 323 | 147 | 83 |
| Equity | 155 | 168 | 169 | 147 | 83 |
| Long-term debt | 9 | 13 | 4 | 0 | 0 |
| Short-term debt | 298 | 306 | 151 | 0 | 0 |
| Total debt | 307 | 319 | 155 | 0 | 0 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
ET | Audit | 1987 – 1988 |
BJ Management | Management | 2000 – 2005 |
HV Management | Management | 1997 – 2000 |
KV Management | Management | 1987 – 1997 |
SS Management | Management | 1987 – 1988 |
SF Chief Executive Officer | Chief Executive Officer | 2005 – 2013 |
P | Audit | 1987 – 1999 |
AA Audit | Audit | 1987 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2000 – 2005 | |
| Board of Directors | 1987 – 1988 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Jensen | Management | 0 companies |
| Henrik Vilholm | Management | 0 companies |
| Kai Vilholm | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Susanne Fenger | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Arne Aaen | Audit | 0 companies |
| Laila Fenger | Board of Directors | 0 companies |
| Henrik Oddershede Jensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |