| Revenue | DKK -318K | -47% |
| EBITDA | DKK -1,7M | +21% |
| Net profit | DKK -1,8M | +24% |
| Total assets | DKK 321K | -69% |
| Equity | DKK -4,3M | -33% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.717 | 1.201 | 936 | -604 | -318 |
| Staff expenses | -2.001 | -1.441 | -1.856 | -1.537 | -1.380 |
| EBITDA | 716 | -240 | -920 | -2.141 | -1.697 |
| Depreciation & amort. | -40 | -27 | -56 | -258 | -63 |
| EBIT | 675 | -267 | -976 | -2.399 | -1.761 |
| Net financials | -207 | -15 | -14 | -17 | -70 |
| Profit before tax | 468 | -283 | -990 | -2.416 | -1.830 |
| Tax | 204 | -134 | 89 | -0 | -0 |
| Net profit | 264 | -148 | -1.080 | -2.416 | -1.830 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.681 | 1.420 | 1.199 | 1.026 | 321 |
| Equity | 420 | 272 | -808 | -3.224 | -4.282 |
| Long-term debt | 0 | 0 | 1.008 | 2.235 | 0 |
| Short-term debt | 1.261 | 1.148 | 998 | 2.015 | 4.603 |
| Total debt | 1.261 | 1.148 | 2.006 | 4.250 | 4.603 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
PJ Founder | Founder | 1991 |
HN Unofficial title | Unofficial title | 2025 |
PB Founder | Founder | 1991 |
IK Founder | Founder | 1991 |
| Former (3) | ||
OI Audit | Audit | 1991 – 1996 |
PF | Audit | 1996 – 2001 |
LT Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2004 – 2020 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 1995 – 2004 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Idon Lops | Audit | 0 companies |
| Per John Jensen | Founder | 0 companies |
| Henning Nielsen | Unofficial title | 0 companies |
| Peter Fauerholdt Hansen | Audit | 0 companies |
| Pernille Bjarnøe | Founder | 0 companies |
| Ib Kunøe | Founder | 0 companies |
| Louise Tranholm Gylvin | Management | 0 companies |
| Erik Bertelsen | Board of Directors | 0 companies |
| Marie Erika Bennerholt | Board of Directors | 0 companies |
| Lars Bøgested Sørensen | Board of Directors | 0 companies |
| Erik Magnus Hopstadius | Board of Directors | 0 companies |
| Jørn Aage Johansen | Board of Directors | 0 companies |
| Carl-Fredrik Ronnie Walderstedt | Board of Directors | 0 companies |
| Svend Lieberkind Marker | Board of Directors | 0 companies |
| Sidsel Marie Schmidt Bertelsen | Board of Directors | 0 companies |
| Ulrik Bjarnøe | Board of Directors | 0 companies |