| Revenue | DKK -293K | -72% |
| EBITDA | DKK -2,7M | +25% |
| Net profit | DKK -9,7M | -70% |
| Total assets | DKK 57,2M | +4% |
| Equity | DKK -65,6M | -17% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -317 | -1.046 | -9 | -1.048 | -293 |
| Staff expenses | -2.434 | -3.140 | -3.883 | -2.797 | -0 |
| EBITDA | -11.640 | -3.540 | -2.788 | -3.605 | -2.696 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11.640 | -3.540 | -2.788 | -3.605 | -2.696 |
| Net financials | -1.781 | -1.878 | -2.110 | -2.439 | -6.734 |
| Profit before tax | -4.411 | -5.419 | -4.897 | -6.044 | -9.430 |
| Tax | 456 | 439 | 447 | -354 | 238 |
| Net profit | -4.866 | -5.858 | -5.344 | -5.690 | -9.668 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 55.219 | 43.125 | 47.200 | 54.934 | 57.219 |
| Equity | -41.547 | -47.405 | -52.749 | -55.980 | -65.648 |
| Long-term debt | 72.362 | 71.922 | 91.160 | 102.106 | 110.442 |
| Short-term debt | 24.404 | 18.608 | 8.788 | 8.808 | 12.425 |
| Total debt | 96.766 | 90.530 | 99.949 | 110.914 | 122.867 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
AP Management | Management | 2009 |
BT Founder | Founder | 1990 |
OP Founder | Founder | 1990 |
RS Founder | Founder | 1990 |
| Former (5) | ||
TJ Management | Management | 1990 – 1995 |
rr | Audit | 1990 – 1992 |
AO Management | Management | 1995 – 1996 |
KA Management | Management | 2004 – 2009 |
JH Management | Management | 1997 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 1990 | |
| Board of Directors | 2026 | |
| Former (1) | ||
| Chairman | 1990 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 90–99.99% | 90–99.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thorben Juhl Frost | Management | 0 companies |
| reg. revisor Jan Vejlgaard | Audit | 0 companies |
| Allan Olsen | Management | 0 companies |
| Karl Aage Olsen | Management | 0 companies |
| Jens-Bo Halling | Management | 0 companies |
| Anders Piper | Management | 0 companies |
| Bent Theodor Junge Mortensen | Founder | 0 companies |
| Ole Predbjørn Vang | Founder | 0 companies |
| Ruth Schade | Founder | 0 companies |
| Bernhard Griese | Chairman | 0 companies |
| Anders Nielsen | Chairman | 0 companies |
| Søren Jensen | Board of Directors | 0 companies |