| Revenue | DKK 18,2M | +637% |
| EBITDA | DKK 5,8M | +131% |
| Net profit | DKK 4,3M | +131% |
| Total assets | DKK 18,7M | -16% |
| Equity | DKK 17,4M | +33% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 564 | 2.828 | 28.014 | 2.469 | 18.204 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8.546 | -14.246 | -25.365 | -18.981 | 5.792 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.546 | -14.246 | -25.365 | -18.981 | 5.792 |
| Net financials | -39 | -37 | 27 | 1.238 | -300 |
| Profit before tax | -8.585 | -14.283 | -25.338 | -17.743 | 5.492 |
| Tax | 3.371 | -2.413 | -5.611 | -3.918 | 1.209 |
| Net profit | -11.956 | -11.870 | -19.727 | -13.825 | 4.283 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.388 | 19.387 | 45.092 | 22.398 | 18.730 |
| Equity | 2.492 | 2.622 | 1.926 | 13.100 | 17.383 |
| Long-term debt | 412 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.325 | 16.692 | 43.069 | 9.254 | 1.347 |
| Total debt | 12.737 | 16.692 | 43.069 | 9.254 | 1.347 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KB Management | Management | 2023 |
| Former (9) | ||
JM Management | Management | 1989 – 2009 |
FA Chief Executive Officer | Chief Executive Officer | 2018 – 2023 |
ET | Audit | 1989 – 1989 |
| Audit | 1989 – 1995 | |
PV | Audit | 1989 – 2007 |
JF Audit | Audit | 2007 – 2009 |
PS Management | Management | 1989 – 2000 |
LS Management | Management | 2000 – 2003 |
PE Management | Management | 1989 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (18) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 1989 – 2009 | |
| Board of Directors | 1989 – 1989 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 1989 – 2009 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 1989 – 2009 | |
| Chairman | 2018 – 2022 | |
| Board of Directors | 2023 – 2024 | |
| Deputy Chairman | 2018 – 2023 | |
| Board of Directors | 1989 – 2005 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 1989 – 2001 | |
| Chairman | 2009 – 2018 | |
| Chairman | 1989 – 1989 | |
| Board of Directors | 2006 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Individual | 10–14.99% | 10–14.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 15–19.99% | 15–19.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 15–19.99% | 15–19.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Mollerup | Management | 0 companies |
| Flemming Aage Jensen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Statsaut. revisor Poul Andersen | Audit | 0 companies |
| Kim Bach Hansen | Management | 0 companies |
| Poul Valdemar Andersen | Audit | 0 companies |
| Jan Flemming Moldrup | Audit | 0 companies |
| Peer Sørensen | Management | 0 companies |
| Lars Sørensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Ole Ladekær Christensen | Board of Directors | 0 companies |
| Niels Toft Andersen | Board of Directors | 0 companies |
| Frans Peter Rud | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Børge Nordgaard Hansen | Chairman | 0 companies |
| Egon Stilling | Board of Directors | 0 companies |
| Frank Kildegaard | Board of Directors | 0 companies |
| Peter Warberg Løvgreen | Board of Directors | 0 companies |
| Jørgen Dencker Wisborg | Chairman | 0 companies |
| Thor Skov Jørgensen | Board of Directors | 0 companies |
| Flemming Møller Rasmussen | Deputy Chairman | 0 companies |
| Hans Christian Wenzelsen | Board of Directors | 0 companies |
| Freddie Lyborg Pedersen | Board of Directors | 0 companies |
| Hans Thor Olsen | Board of Directors | 0 companies |
| Erik Larsen | Board of Directors | 0 companies |
| Holger Thirstrup | Board of Directors | 0 companies |
| Niels Jørgen Kruse | Chairman | 0 companies |
| Michael Lamberth Sandbjerg | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Michael Lindhart Løve | Board of Directors | 0 companies |
| Svend Siewartz Nielsen | Board of Directors | 0 companies |