| Revenue | DKK 145K | +19% |
| EBITDA | DKK 83K | +42% |
| Net profit | DKK -27K | -159% |
| Total assets | DKK 1,7M | -22% |
| Equity | DKK 907K | -42% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 75 | 45 | 89 | 121 | 145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -82 | -52 | 21 | 59 | 83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | -52 | 21 | 59 | 83 |
| Net financials | 13 | -18 | -3 | 1 | -118 |
| Profit before tax | -69 | -71 | 18 | 59 | -35 |
| Tax | -14 | -12 | 4 | 13 | -7 |
| Net profit | -54 | -59 | 14 | 46 | -27 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.109 | 2.695 | 2.101 | 2.147 | 1.677 |
| Equity | 2.164 | 2.105 | 1.519 | 1.565 | 907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 946 | 591 | 582 | 582 | 769 |
| Total debt | 946 | 591 | 582 | 582 | 769 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1990 – 1990 |
BH Management | Management | 1990 – 1993 |
PE Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2017 | |
| Former (5) | ||
| Board of Directors | 2007 – 2014 | |
| Chairman | 2012 – 2020 | |
| Board of Directors | 2012 – 2020 | |
| Board of Directors | 2001 – 2004 | |
| Board of Directors | 2014 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 1997 | |
| Individual | 15–19.99% | 15–19.99% | 2007 | |
| Individual | 15–19.99% | 15–19.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Henrik Sonne | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kirsten Nielsen | Board of Directors | 0 companies |
| Thomas Christensen | Chairman | 0 companies |
| Torben Gunnar Bagge | Board of Directors | 0 companies |
| Linda Spove | Board of Directors | 0 companies |
| Carsten Thillemann Carstensen | Board of Directors | 0 companies |
| Simon Stoltze London | Board of Directors | 0 companies |
| Cuno Bille Christensen | Board of Directors | 0 companies |