| Revenue | DKK 177K | -47% |
| EBITDA | DKK -162K | -5609% |
| Net profit | DKK 212K | +327% |
| Total assets | DKK 8,3M | -6% |
| Equity | DKK 2,7M | +9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 33 | 89 | 604 | 336 | 177 |
| Staff expenses | -196 | -341 | -339 | -339 | -339 |
| EBITDA | -163 | -253 | 265 | -3 | -162 |
| Depreciation & amort. | -64 | -60 | -86 | -84 | -97 |
| EBIT | -228 | -313 | 179 | -86 | -259 |
| Net financials | 76 | -136 | -41 | -7 | -279 |
| Profit before tax | -152 | -450 | 138 | -94 | -539 |
| Tax | 2 | 4 | -2 | -1 | -750 |
| Net profit | -154 | -454 | 140 | -93 | 212 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.200 | 8.951 | 8.951 | 8.800 | 8.272 |
| Equity | 2.874 | 2.421 | 2.561 | 2.468 | 2.680 |
| Long-term debt | 9.979 | 4.990 | 4.990 | 4.990 | 4.990 |
| Short-term debt | 70 | 274 | 134 | 76 | 83 |
| Total debt | 10.049 | 5.264 | 5.124 | 5.066 | 5.073 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KS | Founder | 1993 |
| Former (2) | ||
GV Management | Management | 1993 – 2008 |
NC Management | Management | 2002 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Vagn Øris Nielsen | Management | 0 companies |
| Karl Stephan Læssøe Stephensen | Founder | 0 companies |
| Niels Christian Skytte Sørensen | Management | 0 companies |