| Revenue | DKK 156K | +43% |
| EBITDA | DKK -52K | +46% |
| Net profit | DKK -41K | +49% |
| Total assets | DKK 309K | -14% |
| Equity | DKK 242K | -14% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 600 | 622 | 213 | 109 | 156 |
| Staff expenses | -402 | -315 | -284 | -205 | -208 |
| EBITDA | 43 | 6 | -72 | -96 | -52 |
| Depreciation & amort. | -44 | -28 | -28 | -5 | -0 |
| EBIT | -0 | -22 | -99 | -101 | -52 |
| Net financials | -2 | -2 | 0 | -2 | 0 |
| Profit before tax | -3 | -23 | -99 | -103 | -52 |
| Tax | -0 | -5 | -22 | -22 | -11 |
| Net profit | -2 | -18 | -77 | -81 | -41 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 745 | 668 | 662 | 360 | 309 |
| Equity | 460 | 441 | 364 | 283 | 242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 285 | 227 | 298 | 77 | 67 |
| Total debt | 285 | 227 | 298 | 77 | 67 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1989 – 1990 |
GA Audit | Audit | 2003 – 2005 |
SS Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1989 – 2018 | |
| Board of Directors | 1989 – 1998 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 1998 | |
| Individual | 25–33.32% | 25–33.32% | 2000 | |
| Individual | 10–14.99% | 10–14.99% | 2000 | |
| Individual | 25–33.32% | 25–33.32% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Gert Axel Svensson | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Erling Ole Steen Hansen | Board of Directors | 0 companies |
| Torben Salomon | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |