| Revenue | DKK 838K | -20% |
| EBITDA | DKK 838K | +177% |
| Net profit | DKK 319K | +120% |
| Total assets | DKK 20,8M | +8% |
| Equity | DKK 19M | +2% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.216 | 7.712 | 5.674 | 1.045 | 838 |
| Staff expenses | -8.434 | -9.806 | -12.736 | -2.138 | -0 |
| EBITDA | -3.218 | -2.094 | -7.062 | -1.094 | 838 |
| Depreciation & amort. | -483 | -460 | -460 | -260 | -419 |
| EBIT | -3.702 | -2.555 | -7.522 | -1.354 | 419 |
| Net financials | -144 | -174 | -617 | -641 | -22 |
| Profit before tax | -3.846 | -2.729 | -8.139 | -1.995 | 397 |
| Tax | -846 | -600 | -1.668 | -439 | 78 |
| Net profit | -3.000 | -2.129 | -6.472 | -1.556 | 319 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.352 | 20.614 | 21.400 | 19.171 | 20.758 |
| Equity | 2.197 | 2.168 | -4.303 | 18.684 | 19.002 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.155 | 18.446 | 25.630 | 278 | 1.468 |
| Total debt | 19.155 | 18.446 | 25.630 | 278 | 1.468 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IR Management | Management | 2024 |
| Former (9) | ||
JK Management | Management | 2007 – 2024 |
KV Management | Management | 2023 – 2024 |
ET | Audit | 1990 – 1991 |
FJ Management | Management | 2006 – 2007 |
RS Management | Management | 2021 – 2023 |
| Audit | 1990 – 1998 | |
HF Management | Management | 1990 – 2005 |
HR Management | Management | 2005 – 2006 |
PE Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (12) | ||
| Board of Directors | 2007 – 2009 | |
| Chairman | 2005 – 2024 | |
| Board of Directors | 1990 – 2005 | |
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1997 – 2005 | |
| Board of Directors | 1997 – 2005 | |
| Board of Directors | 2005 – 2024 | |
| Board of Directors | 2014 – 2024 | |
| Board of Directors | 1990 – 2005 | |
| Board of Directors | 1990 – 1997 | |
| Chairman | 1990 – 2005 | |
| Chairman | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Klavsen | Management | 0 companies |
| Karsten Vagn Olsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Flemming Jakobsen | Management | 0 companies |
| Ib Rossen Nissen | Management | 0 companies |
| Rebecca Susanna Jørgensen | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Hans Frede Fleggaard | Management | 0 companies |
| Henrik Ragn | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Sterndorff | Board of Directors | 0 companies |
| Ole Boris Fleggaard | Chairman | 0 companies |
| Steen Folmer Pedersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Klaus Quorp Lausen | Board of Directors | 0 companies |
| Poul Jacob Bødker Nielsen | Board of Directors | 0 companies |
| Birgitte Boris Fleggaard | Board of Directors | 0 companies |
| Carsten Meldgaard Christiansen | Board of Directors | 0 companies |
| Rasmus Nygaard Schmidt Halskov | Board of Directors | 0 companies |
| Viggo Madsen Tastesen | Board of Directors | 0 companies |
| Susanne Boris Fleggaard | Board of Directors | 0 companies |
| Peter Boris Fleggaard | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Søren Halskov Nissen | Board of Directors | 0 companies |
| Sophie Halskov Nissen | Chairman | 0 companies |