| Revenue | DKK -30K | +15% |
| EBITDA | DKK -30K | -15% |
| Net profit | DKK -22K | -61% |
| Total assets | DKK 406K | -5% |
| Equity | DKK 390K | -5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -18 | -24 | -27 | -26 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -12 | -18 | -26 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -12 | -18 | -26 | -30 |
| Net financials | -2 | -1 | 6 | 9 | 2 |
| Profit before tax | -20 | -25 | -21 | -17 | -28 |
| Tax | -4 | -6 | -5 | -4 | -6 |
| Net profit | -16 | -20 | -16 | -13 | -22 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 475 | 455 | 441 | 428 | 406 |
| Equity | 461 | 441 | 425 | 412 | 390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 14 | 16 | 16 | 16 |
| Total debt | 14 | 14 | 16 | 16 | 16 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
AN Founder | Founder | 1988 |
TU Founder | Founder | 1988 |
JN Chief Executive Officer | Chief Executive Officer | 2020 |
SN Founder | Founder | 1988 |
| Former (1) | ||
| Audit | 1997 – 2001 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2020 | |
| Former (3) | ||
| Board of Directors | 2008 – 2021 | |
| Chairman | 1998 – 2020 | |
| Board of Directors | 2001 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1988 | |
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Nørgaard | Founder | 0 companies |
| Tom Uldall Hansen | Founder | 0 companies |
| John Niclas Siemerling Adelsparre | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Byskov-Nielsen I/S | Audit | 0 companies |
| Solvejg Nørgaard | Founder | 0 companies |
| Christian Madsen | Board of Directors | 0 companies |
| Søren Sohne | Board of Directors | 0 companies |
| Bent Moesby | Chairman | 0 companies |
| Frank Bækgaard Petersen | Board of Directors | 0 companies |
| Martin Kopf | Chairman | 0 companies |