| Revenue | DKK 21K | +35% |
| EBITDA | DKK -639K | -164% |
| Net profit | DKK 6K | -99% |
| Total assets | DKK 23,5M | -2% |
| Equity | DKK 18,9M | -1% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 140 | 257 | 20 | 16 | 21 |
| Staff expenses | -235 | -245 | -246 | -257 | -574 |
| EBITDA | -95 | 12 | -226 | -242 | -639 |
| Depreciation & amort. | -259 | -270 | -155 | -147 | -69 |
| EBIT | -353 | -258 | -381 | -389 | -708 |
| Net financials | 1.975 | -1.043 | 887 | 1.349 | 730 |
| Profit before tax | 1.598 | -1.328 | 479 | 933 | -2 |
| Tax | 389 | -327 | 125 | 231 | -8 |
| Net profit | 1.209 | -1.001 | 355 | 702 | 6 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.328 | 25.077 | 24.005 | 23.998 | 23.525 |
| Equity | 22.247 | 19.133 | 19.370 | 19.072 | 18.911 |
| Long-term debt | 66 | 51 | 511 | 316 | 179 |
| Short-term debt | 4.607 | 5.803 | 3.848 | 4.189 | 4.019 |
| Total debt | 4.674 | 5.854 | 4.359 | 4.505 | 4.198 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1990 – 1991 |
MC | Audit | 1990 – 2001 |
PE Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2009 | |
| Former (6) | ||
| Board of Directors | 1990 – 2008 | |
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 2009 – 2009 | |
| Chairman | 1990 – 1991 | |
| Board of Directors | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2023 | |
| Individual | 50–66.65% | 50–66.65% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Mogens Christian Hald | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Elisa Tina Snedker Fast | Board of Directors | 0 companies |
| Paul Thoft Steninge | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jens Daugaard | Board of Directors | 0 companies |
| Claus William Silfverberg | Board of Directors | 0 companies |
| Kristina Marie Skjødt Fast | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jens Jørgen Tolstrup Hansen | Board of Directors | 0 companies |