| Revenue | DKK 650K | +58% |
| EBITDA | DKK -330K | -177% |
| Net profit | DKK -581K | -173% |
| Total assets | DKK 27,5M | -4% |
| Equity | DKK 24,2M | -3% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.103 | 569 | 946 | 412 | 650 |
| Staff expenses | -478 | -487 | -480 | -531 | -981 |
| EBITDA | 625 | -81 | 466 | -119 | -330 |
| Depreciation & amort. | -213 | -188 | -188 | -234 | -269 |
| EBIT | 413 | -270 | 277 | -354 | -599 |
| Net financials | 676 | -12 | 358 | 1.307 | -145 |
| Profit before tax | 1.089 | -282 | 635 | 954 | -744 |
| Tax | 240 | -79 | 140 | 162 | -163 |
| Net profit | 849 | -203 | 495 | 792 | -581 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 28.843 | 27.792 | 28.420 | 28.735 | 27.550 |
| Equity | 24.102 | 23.786 | 24.281 | 24.951 | 24.235 |
| Long-term debt | 3.694 | 3.441 | 3.190 | 3.093 | 2.686 |
| Short-term debt | 738 | 335 | 639 | 355 | 455 |
| Total debt | 4.432 | 3.777 | 3.828 | 3.447 | 3.141 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ET | Audit | 1988 – 1989 |
PE Management | Management | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2013 | |
| Former (4) | ||
| Board of Directors | 1988 – 2013 | |
| Board of Directors | 1988 – 1989 | |
| Board of Directors | 1988 – 1991 | |
| Chairman | 1988 – 1989 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2025 | |
| Individual | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Hartvig Juul | Board of Directors | 0 companies |
| Mika Juul Christoffersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Aase Schjøtz-Christensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |