| Revenue | DKK 7,6M | -6% |
| EBITDA | DKK 2,4M | +111% |
| Net profit | DKK 1,6M | +744% |
| Total assets | DKK 17,5M | -6% |
| Equity | DKK 7,6M | +26% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.866 | 9.609 | 7.565 | 8.152 | 7.624 |
| Staff expenses | -9.841 | -9.956 | -7.028 | -5.444 | -5.269 |
| EBITDA | 25 | -348 | 537 | 1.118 | 2.355 |
| Depreciation & amort. | -69 | -53 | -40 | -38 | -4 |
| EBIT | -44 | -401 | 497 | 1.080 | 2.351 |
| Net financials | -946 | -788 | -867 | -843 | -310 |
| Profit before tax | -989 | -1.189 | -370 | 236 | 2.041 |
| Tax | -190 | -209 | -102 | 484 | 449 |
| Net profit | -799 | -980 | -269 | -247 | 1.592 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.819 | 27.994 | 20.448 | 18.690 | 17.507 |
| Equity | 8.907 | 6.356 | 6.165 | 6.010 | 7.602 |
| Long-term debt | 2.126 | 1.089 | 871 | 710 | 732 |
| Short-term debt | 12.785 | 20.549 | 13.412 | 11.970 | 9.174 |
| Total debt | 14.912 | 21.638 | 14.283 | 12.680 | 9.905 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SK Management | Management | 2004 |
| Former (9) | ||
WG Management | Management | 1989 – 1992 |
HV Chief Executive Officer | Chief Executive Officer | 2002 – 2005 |
ET | Audit | 1989 – 1990 |
KG Audit | Audit | 1989 – 2002 |
GH Chief Executive Officer | Chief Executive Officer | 2000 – 2001 |
PT Management | Management | 2002 – 2004 |
JG Audit | Audit | 1989 – 1990 |
| Audit | 1989 – 1992 | |
PE Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2013 | |
| Former (15) | ||
| Board of Directors | 1989 – 1990 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 1989 – 1992 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 2002 – 2004 | |
| Board of Directors | 1989 – 1992 | |
| Board of Directors | 1989 – 2002 | |
| Chairman | 2009 – 2013 | |
| Chairman | 2004 – 2008 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1989 – 1993 | |
| Board of Directors | 1989 – 1992 | |
| Chairman | 1989 – 1990 | |
| Chairman | 2008 – 2009 | |
| Board of Directors | 2002 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| William Grahn | Management | 0 companies |
| Henrik Valentin Jørgensen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Karsten Gorm Sattrup | Audit | 0 companies |
| Grethe Hvidtfeldt Bielefeldt | Chief Executive Officer | 0 companies |
| Per-Ola Thorius | Management | 0 companies |
| Søren Kristiansen | Management | 0 companies |
| Jan Georg Hansen | Audit | 0 companies |
| Mogens Erling Berchtold Rasmussen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Paul Erik Grüning | Board of Directors | 0 companies |
| Bent Grahn | Board of Directors | 0 companies |
| Klavs Knutzen | Board of Directors | 0 companies |
| Malene Høegh-Guldberg | Board of Directors | 0 companies |
| Morten Strømsted | Chairman | 0 companies |
| Otto Carlé | Board of Directors | 0 companies |
| Kaja Stougaard Hounisen | Board of Directors | 0 companies |
| Nicolai Jung | Chairman | 0 companies |
| Carsten Robert Brink | Chairman | 0 companies |
| Kristian Saxtrup Sylvest | Board of Directors | 0 companies |
| Kurt Walter Jørgensen | Board of Directors | 0 companies |
| Casper Moltke | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jesper Brinkmann | Chairman | 0 companies |
| Frank Gerhard Petersen | Board of Directors | 0 companies |
| Henrik Bie Jensen | Chairman | 0 companies |