| Revenue | DKK 117K | +53% |
| EBITDA | DKK 56K | +283% |
| Net profit | DKK -92K | -136% |
| Total assets | DKK 2,4M | -6% |
| Equity | DKK 2,3M | -4% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 78 | 144 | 125 | 76 | 117 |
| Staff expenses | -166 | -186 | -98 | -107 | -61 |
| EBITDA | -88 | -43 | 27 | -31 | 56 |
| Depreciation & amort. | -16 | -16 | -16 | -16 | -8 |
| EBIT | -104 | -59 | 11 | -47 | 48 |
| Net financials | 380 | -179 | 311 | 379 | -141 |
| Profit before tax | 275 | -238 | 322 | 332 | -93 |
| Tax | 60 | -54 | 71 | 74 | -1 |
| Net profit | 215 | -184 | 252 | 258 | -92 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.278 | 2.034 | 2.299 | 2.570 | 2.420 |
| Equity | 2.044 | 1.860 | 2.112 | 2.370 | 2.278 |
| Long-term debt | 0 | 0 | 0 | 76 | 0 |
| Short-term debt | 233 | 174 | 187 | 124 | 142 |
| Total debt | 233 | 174 | 187 | 200 | 142 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
LB Management | Management | 1990 – 1991 |
ET | Audit | 1990 – 1990 |
NK Management | Management | 1990 – 1996 |
IB Management | Management | 1990 – 1991 |
PE Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2006 | |
| Former (8) | ||
| Board of Directors | 1990 – 1996 | |
| Board of Directors | 1990 – 1990 | |
| Chairman | 1990 – 1991 | |
| Board of Directors | 1990 – 2025 | |
| Board of Directors | 1990 – 1991 | |
JB | Board of Directors | 1990 – 1996 |
| Board of Directors | 1997 – 2006 | |
| Chairman | 1990 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Borgbjerg | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Kirkegaard | Management | 0 companies |
| Ivan Borgbjerg | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Eigil Thomsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Bent Skovfoged Olsen | Chairman | 0 companies |
| Hanne Margrethe Kirkegaard | Board of Directors | 0 companies |
| Poul Steen Rasmussen | Board of Directors | 0 companies |
| Tobias Bay Munch | Board of Directors | 0 companies |
| Jens Bay | Board of Directors | 0 companies |
| Peter Bay Kirkegaard | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Elizabeth Kirkegaard | Board of Directors | 0 companies |