| Revenue | DKK 163K | -55% |
| EBITDA | DKK 103K | -53% |
| Net profit | DKK 26K | -83% |
| Total assets | DKK 1,7M | -6% |
| Equity | DKK 1,6M | -6% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.657 | 960 | 252 | 360 | 163 |
| Staff expenses | -2.435 | -2.126 | -536 | -138 | -59 |
| EBITDA | 222 | -1.166 | -285 | 222 | 103 |
| Depreciation & amort. | -178 | -173 | -46 | -68 | -78 |
| EBIT | 44 | -1.339 | -331 | 153 | 26 |
| Net financials | -12 | -12 | 7 | 0 | -0 |
| Profit before tax | 32 | -1.351 | -324 | 154 | 26 |
| Tax | 5 | 192 | -0 | -0 | -0 |
| Net profit | 27 | -1.543 | -324 | 154 | 26 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.049 | 2.420 | 1.729 | 1.786 | 1.681 |
| Equity | 3.439 | 1.897 | 1.572 | 1.726 | 1.617 |
| Long-term debt | 351 | 148 | 0 | 0 | 0 |
| Short-term debt | 1.258 | 375 | 157 | 60 | 64 |
| Total debt | 1.610 | 523 | 157 | 60 | 64 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ET | Audit | 1988 – 1989 |
JJ Audit | Audit | 1988 – 1994 |
HS Management | Management | 1988 – 1993 |
PE Management | Management | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 1988 | |
| Former (4) | ||
| Board of Directors | 1988 – 2018 | |
| Board of Directors | 1988 – 2019 | |
| Board of Directors | 1988 – 1995 | |
| Board of Directors | 2017 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Johannesen | Audit | 0 companies |
| Henrik Sigtenborg Rasmussen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kaj Madsen | Board of Directors | 0 companies |
| Hans Boel Østergaard | Board of Directors | 0 companies |
| Laust Boel Østergaard | Board of Directors | 0 companies |
| Kenneth Christensen | Board of Directors | 0 companies |
| Laust Haugaard Eriksen | Board of Directors | 0 companies |
| Tina Christensen | Board of Directors | 0 companies |