| Revenue | DKK 341K | -48% |
| EBITDA | DKK -99K | -148% |
| Net profit | DKK -164K | -217% |
| Total assets | DKK 1,3M | -21% |
| Equity | DKK 446K | -41% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 493 | 604 | 475 | 659 | 341 |
| Staff expenses | -468 | -440 | -442 | -453 | -440 |
| EBITDA | 25 | 164 | 33 | 206 | -99 |
| Depreciation & amort. | -41 | -35 | -34 | -34 | -34 |
| EBIT | -16 | 128 | -1 | 172 | -133 |
| Net financials | -0 | -6 | -18 | -32 | -68 |
| Profit before tax | -16 | 123 | -19 | 140 | -167 |
| Tax | -3 | 27 | -3 | 1 | -3 |
| Net profit | -13 | 96 | -16 | 140 | -164 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.614 | 1.668 | 1.443 | 1.589 | 1.254 |
| Equity | 1.520 | 1.016 | 920 | 760 | 446 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 93 | 652 | 523 | 829 | 808 |
| Total debt | 93 | 652 | 523 | 829 | 808 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 1990 |
| Former (4) | ||
ET | Audit | 1990 – 1990 |
LD Audit | Audit | 2003 – 2008 |
AF Management | Management | 1990 – 2013 |
SS Management | Management | 1990 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 1990 | |
| Former (2) | ||
| Board of Directors | 1990 – 1994 | |
| Board of Directors | 1990 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Lone Ditlevsen | Audit | 0 companies |
| Anders Flensberg | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Lars Flensberg | Management | 0 companies |
| Gerhard Flensberg | Board of Directors | 0 companies |
| Ann Flensberg | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |