| Revenue | DKK -386K | -5% |
| EBITDA | DKK -1,6M | -17% |
| Net profit | DKK -1,5M | -12% |
| Total assets | DKK 604K | -71% |
| Equity | DKK 483K | -75% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 425 | 1.553 | -391 | -406 | -386 |
| Staff expenses | -370 | -645 | -1.348 | -932 | -1.173 |
| EBITDA | 54 | 908 | -1.752 | -1.338 | -1.569 |
| Depreciation & amort. | -65 | -66 | -55 | -0 | -0 |
| EBIT | -11 | 842 | -1.807 | -1.338 | -1.569 |
| Net financials | -144 | -161 | -160 | -27 | 73 |
| Profit before tax | -155 | 681 | -1.966 | -1.365 | -1.496 |
| Tax | -276 | -85 | -588 | -61 | -37 |
| Net profit | 121 | 766 | -1.378 | -1.304 | -1.459 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.633 | 2.502 | 1.093 | 2.047 | 604 |
| Equity | -2.720 | -1.954 | 968 | 1.942 | 483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.353 | 4.455 | 125 | 104 | 121 |
| Total debt | 4.353 | 4.455 | 125 | 104 | 121 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JP Management | Management | 2008 |
| Former (3) | ||
ET | Audit | 1990 – 1991 |
MD Management | Management | 2006 – 2008 |
SS Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 1990 | |
| Former (4) | ||
| Board of Directors | 1990 – 2002 | |
| Board of Directors | 2002 – 2019 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John Pedersen | Management | 0 companies |
| Mikkel Dührkop | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Jørgen Aagesen | Board of Directors | 0 companies |
| Henrik Rantzau Nehammer | Board of Directors | 0 companies |
| Lone Ballegaard Pedersen | Chairman | 0 companies |
| Christian Ballegaard Pedersen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |