| Revenue | DKK 53K | -90% |
| EBITDA | DKK -802K | -362% |
| Net profit | DKK -558K | -362% |
| Total assets | DKK 8,1M | +39% |
| Equity | DKK 4,5M | -11% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 664 | 339 | 327 | 506 | 53 |
| Staff expenses | -300 | -250 | -618 | -200 | -855 |
| EBITDA | 364 | 89 | -291 | 306 | -802 |
| Depreciation & amort. | -60 | -50 | -50 | -47 | -22 |
| EBIT | 304 | 38 | -342 | 259 | -824 |
| Net financials | 86 | 111 | 162 | 11 | 119 |
| Profit before tax | 390 | 150 | -179 | 270 | -705 |
| Tax | 67 | 9 | -75 | 57 | -147 |
| Net profit | 323 | 141 | -104 | 213 | -558 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.274 | 5.306 | 5.725 | 5.824 | 8.106 |
| Equity | 4.849 | 4.990 | 4.885 | 5.098 | 4.541 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.072 |
| Short-term debt | 423 | 316 | 839 | 725 | 494 |
| Total debt | 423 | 316 | 839 | 725 | 3.565 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
VC Founder | Founder | 1990 |
AC Founder | Founder | 1990 |
CB Founder | Founder | 1990 |
| Former (2) | ||
NJ Audit | Audit | 1990 – 1991 |
AØ Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2016 | |
| Former (3) | ||
| Board of Directors | 1990 – 1991 | |
| Chairman | 1990 – 1991 | |
| Board of Directors | 1990 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Axel Østergaard Frederiksen | Management | 0 companies |
| Kristiane Brogaard Frederiksen | Chairman | 0 companies |
| Sven Erik Frederiksen | Board of Directors | 0 companies |
| Søren Heinrichsen | Board of Directors | 0 companies |
| Jens Østergaard Frederiksen | Chairman | 0 companies |
| Bent Martin Andersen | Board of Directors | 0 companies |