| Revenue | DKK -413K | -148% |
| EBITDA | DKK -1,2M | +39% |
| Net profit | DKK 122K | -97% |
| Total assets | DKK 26,2M | -66% |
| Equity | DKK 5,1M | -52% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -476 | -355 | -406 | 868 | -413 |
| Staff expenses | -858 | -1.070 | -2.510 | -2.780 | -760 |
| EBITDA | -1.334 | -1.424 | -4.154 | -1.912 | -1.173 |
| Depreciation & amort. | -303 | -3.352 | -48 | -0 | -0 |
| EBIT | -1.636 | -4.776 | -4.202 | -1.912 | -1.173 |
| Net financials | 3.984 | -18.417 | -118 | 5.493 | 770 |
| Profit before tax | 2.348 | -23.193 | -4.320 | 3.582 | -402 |
| Tax | -483 | 550 | -143 | -215 | -525 |
| Net profit | 2.831 | -23.743 | -4.177 | 3.797 | 122 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 163.849 | 140.003 | 111.309 | 78.111 | 26.187 |
| Equity | 148.949 | 125.092 | 96.915 | 10.712 | 5.134 |
| Long-term debt | 0 | 0 | 255 | 53.173 | 255 |
| Short-term debt | 14.899 | 14.911 | 14.139 | 14.226 | 20.797 |
| Total debt | 14.899 | 14.911 | 14.394 | 67.399 | 21.052 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AD Management | Management | 2023 |
| Former (2) | ||
ET | Audit | 1990 – 1990 |
PE Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1990 | |
| Board of Directors | 1990 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 1990 – 1990 | |
| Board of Directors | 1990 – 1999 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 1990 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 20–24.99% | 2024 | |
| Company | 33.33–49.99% | 20–24.99% | 2024 | |
| Company | 10–14.99% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 20–24.99% | 2023 | |
| Company | 33.33–49.99% | 20–24.99% | 2023 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Anett Davidsen Rejnhardt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Kirsten Davidsen Jensen | Board of Directors | 0 companies |
| Per Hansen | Board of Directors | 0 companies |
| Merete Davidsen Larsen | Board of Directors | 0 companies |
| Svend Aage Jensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |