| Revenue | DKK 4,7M | +4% |
| EBITDA | DKK -543K | +53% |
| Net profit | DKK -613K | +38% |
| Total assets | DKK 9,3M | -12% |
| Equity | DKK 1,3M | -32% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.457 | 6.034 | 4.412 | 4.528 | 4.689 |
| Staff expenses | -6.355 | -6.436 | -5.607 | -5.671 | -5.205 |
| EBITDA | 1.154 | -402 | -1.196 | -1.143 | -543 |
| Depreciation & amort. | -74 | -52 | -33 | -52 | -166 |
| EBIT | 1.080 | -454 | -1.229 | -1.196 | -709 |
| Net financials | -30 | -23 | -47 | -56 | -63 |
| Profit before tax | 1.051 | -477 | -1.275 | -1.252 | -773 |
| Tax | 244 | -92 | -266 | -265 | -160 |
| Net profit | 806 | -385 | -1.009 | -987 | -613 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.789 | 8.240 | 9.766 | 10.498 | 9.264 |
| Equity | 4.317 | 3.932 | 2.923 | 1.936 | 1.323 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.459 | 4.308 | 6.843 | 8.562 | 7.941 |
| Total debt | 8.459 | 4.308 | 6.843 | 8.562 | 7.941 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JL Management | Management | 2018 |
| Former (3) | ||
GL Management | Management | 1991 – 2003 |
ET | Audit | 1991 – 1993 |
PE Management | Management | 1991 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2003 | |
| Chairman | 2018 | |
| Former (2) | ||
| Board of Directors | 1991 – 1993 | |
| Chairman | 1991 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Löfvall | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Löfvall | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Michael Løfvall | Board of Directors | 0 companies |
| Vita Löfvall | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |