| Revenue | DKK 2,9M | +27% |
| EBITDA | DKK 601K | +244% |
| Net profit | DKK 497K | +202% |
| Total assets | DKK 7M | -2% |
| Equity | DKK 5,4M | +10% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.511 | 3.877 | 2.400 | 2.317 | 2.946 |
| Staff expenses | -4.152 | -2.858 | -2.877 | -2.748 | -2.354 |
| EBITDA | 1.359 | 2.402 | -405 | -416 | 601 |
| Depreciation & amort. | -218 | -58 | -47 | -32 | -26 |
| EBIT | 1.141 | 2.343 | -452 | -448 | 575 |
| Net financials | -61 | -114 | -47 | -24 | -110 |
| Profit before tax | 1.079 | 2.229 | -499 | -471 | 465 |
| Tax | 239 | 563 | -104 | 15 | -32 |
| Net profit | 841 | 1.666 | -395 | -486 | 497 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.259 | 9.317 | 8.667 | 7.125 | 6.969 |
| Equity | 3.681 | 5.805 | 5.410 | 4.924 | 5.421 |
| Long-term debt | 2.070 | 816 | 730 | 736 | 743 |
| Short-term debt | 2.508 | 2.696 | 2.527 | 1.465 | 805 |
| Total debt | 4.578 | 3.511 | 3.257 | 2.201 | 1.548 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KB Management | Management | 2023 |
| Former (7) | ||
HK Management | Management | 1987 – 1990 |
ET | Audit | 1987 – 1988 |
VS Chief Executive Officer | Chief Executive Officer | 1987 – 1989 |
TS Management | Management | 1987 – 1989 |
SL Management | Management | 1987 – 2019 |
HJ Management | Management | 1987 – 1990 |
PE Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2024 | |
| Former (12) | ||
| Board of Directors | 1987 – 1990 | |
| Board of Directors | 2012 – 2019 | |
| Board of Directors | 1987 – 1988 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 1987 – 2019 | |
| Board of Directors | 1987 – 1990 | |
| Board of Directors | 1987 – 1990 | |
| Board of Directors | 2023 – 2023 | |
| Chairman | 1987 – 1988 | |
| Board of Directors | 1999 – 2012 | |
| Board of Directors | 1987 – 1999 | |
| Board of Directors | 1987 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 50–66.65% | 100% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Bjarnason | Management | 0 companies |
| Hans Kristian Hansen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Viggo Stokke | Chief Executive Officer | 0 companies |
| Terje Sandengen | Management | 0 companies |
| Søren Lund | Management | 0 companies |
| Hans Jørgen Thaysen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| John Ihlen | Board of Directors | 0 companies |
| Torben Thomasen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Niels Holst | Board of Directors | 0 companies |
| Marianne Ølund Rasmussen | Board of Directors | 0 companies |
| Svend Olhoff | Board of Directors | 0 companies |
| Niels Andersen | Board of Directors | 0 companies |
| Peter Miro Hauge Jensen | Chairman | 0 companies |
| Rolf Gordon Adamson | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Poul Jost Jensen | Board of Directors | 0 companies |
| Tina Mørup Kehlet | Board of Directors | 0 companies |
| Jens Christian Bjerrehuus | Board of Directors | 0 companies |
| Kirsten Birgitte Fog Andersen | Board of Directors | 0 companies |