| Revenue | DKK 579K | -11% |
| EBITDA | DKK 156K | +19% |
| Net profit | DKK 58K | -44% |
| Total assets | DKK 1,4M | -39% |
| Equity | DKK 559K | -14% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 581 | 811 | 1.254 | 647 | 579 |
| Staff expenses | -546 | -719 | -650 | -515 | -423 |
| EBITDA | 34 | -21 | 558 | 132 | 156 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 34 | -21 | 558 | 132 | 156 |
| Net financials | -25 | -36 | -38 | -29 | -91 |
| Profit before tax | 9 | -57 | 521 | 103 | 66 |
| Tax | -1 | -0 | -0 | -0 | 8 |
| Net profit | 10 | -57 | 521 | 103 | 58 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 948 | 856 | 1.265 | 2.229 | 1.364 |
| Equity | 83 | 27 | 547 | 650 | 559 |
| Long-term debt | 550 | 550 | 550 | 550 | 550 |
| Short-term debt | 314 | 280 | 167 | 1.029 | 255 |
| Total debt | 864 | 830 | 717 | 1.579 | 805 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ET | Audit | 1990 – 1991 |
CB | Audit | 1995 – 2015 |
OT Audit | Audit | 1990 – 1994 |
PE Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2022 | |
| Former (6) | ||
| Board of Directors | 1990 – 2015 | |
| Board of Directors | 1990 – 1999 | |
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1999 – 2022 | |
| Board of Directors | 1990 – 1992 | |
| Chairman | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Bjørn Nielsen | Audit | 0 companies |
| Ole Tønning Tønnesen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Harald Nicolaj Westergaard | Board of Directors | 0 companies |
| Hans Otto Martens | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Keld Johnsen | Board of Directors | 0 companies |
| Anders Houmann | Board of Directors | 0 companies |
| Manon Theodora Faure Tilgaard | Board of Directors | 0 companies |
| Aage Vilhelm Nielsen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |