| Revenue | DKK 1,4M | -20% |
| EBITDA | DKK -824K | -72% |
| Net profit | DKK -831K | -57% |
| Total assets | DKK 3,5M | -18% |
| Equity | DKK 2,2M | -27% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.591 | 2.513 | 2.356 | 1.767 | 1.414 |
| Staff expenses | -3.854 | -2.595 | -2.664 | -2.246 | -2.238 |
| EBITDA | 1.738 | -82 | -309 | -479 | -824 |
| Depreciation & amort. | -189 | -104 | -99 | -54 | -20 |
| EBIT | 1.548 | -187 | -408 | -533 | -844 |
| Net financials | -15 | -2 | -12 | -2 | 13 |
| Profit before tax | 1.533 | -189 | -420 | -535 | -831 |
| Tax | 454 | -41 | -92 | -6 | -0 |
| Net profit | 1.080 | -148 | -328 | -529 | -831 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.273 | 7.205 | 5.111 | 4.204 | 3.454 |
| Equity | 7.536 | 4.888 | 3.560 | 3.031 | 2.200 |
| Long-term debt | 1.125 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.474 | 2.219 | 1.545 | 1.173 | 1.255 |
| Total debt | 2.598 | 2.219 | 1.545 | 1.173 | 1.255 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JP Management | Management | 2017 |
| Former (4) | ||
ET | Audit | 1990 – 1991 |
| Audit | 1990 – 1998 | |
OF Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
PE Management | Management | 1990 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 1990 | |
| Former (3) | ||
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1990 – 1995 | |
| Chairman | 1990 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Individual | 15–19.99% | 15–19.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Pilgaard | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ove Frank Hauge Knudsen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Pilgaard | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Edith Rask Pilgaard | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |