| Revenue | DKK -797K | +30% |
| EBITDA | DKK -1,6M | -5% |
| Net profit | DKK 7,5M | -72% |
| Total assets | DKK 63M | -12% |
| Equity | DKK 62,5M | -12% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -441 | -450 | -439 | -612 | -797 |
| Staff expenses | -1.005 | -703 | -782 | -868 | -754 |
| EBITDA | -1.446 | -1.153 | -1.221 | -1.479 | -1.551 |
| Depreciation & amort. | -0 | -16 | -64 | -64 | -64 |
| EBIT | -1.446 | -1.169 | -1.285 | -1.544 | -1.615 |
| Net financials | 3.457 | 9.385 | 5.886 | 28.205 | 9.127 |
| Profit before tax | 2.011 | 8.216 | 4.601 | 26.661 | 7.512 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.011 | 8.216 | 4.601 | 26.661 | 7.512 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 48.495 | 43.204 | 45.736 | 71.928 | 63.034 |
| Equity | 33.064 | 40.879 | 45.081 | 71.342 | 62.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.431 | 2.324 | 655 | 586 | 580 |
| Total debt | 15.431 | 2.324 | 655 | 586 | 580 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KV Management | Management | 1992 |
| Former (2) | ||
ET | Audit | 1992 – 1992 |
PE Management | Management | 1992 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1996 | |
| Chairman | 2019 | |
| Former (7) | ||
| Board of Directors | 1992 – 1997 | |
| Chairman | 1992 – 1992 | |
| Board of Directors | 1992 – 1998 | |
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 1992 – 1992 | |
| Chairman | 1992 – 2019 | |
| Board of Directors | 2001 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Kent Villadsen Madsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Fleming Grunnet | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Peter Johannes Møller | Board of Directors | 0 companies |
| John Palle Andersen | Board of Directors | 0 companies |
| Torben Jensen | Board of Directors | 0 companies |
| Gert Kristiansen | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Jørgen Lauridsen Jensen | Chairman | 0 companies |
| Niels-Christian Juhl Nielsen | Board of Directors | 0 companies |