| Revenue | DKK 1,1M | -140% |
| EBITDA | DKK -2M | +51% |
| Net profit | DKK -929K | +78% |
| Total assets | DKK 2M | -20% |
| Equity | DKK 254K | +108% |
| Employees | 107 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -6.818 | 1.988 | 102 | -2.722 | 1.093 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -235 | 1.064 | 70 | -3.994 | -1.975 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -235 | 1.064 | 70 | -3.994 | -1.975 |
| Net financials | -212 | -86 | 19 | -188 | -319 |
| Profit before tax | -446 | 978 | 89 | -4.182 | -2.294 |
| Tax | 175 | 218 | 20 | 106 | -1.365 |
| Net profit | -621 | 760 | 69 | -4.288 | -929 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.706 | 1.885 | 2.622 | 2.543 | 2.036 |
| Equity | 142 | 902 | 971 | -3.317 | 254 |
| Long-term debt | 0 | 679 | 18 | 0 | 0 |
| Short-term debt | 3.103 | 305 | 1.633 | 5.860 | 1.782 |
| Total debt | 3.103 | 983 | 1.651 | 5.860 | 1.782 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
BM Founder | Founder | 1993 |
KB Management | Management | 2023 |
PU | Audit | 2021 |
NV Founder | Founder | 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1993 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Mejding | Founder | 0 companies |
| Kasper Blicher Beknes | Management | 0 companies |
| Peter Undall-Behrend Nielsen | Audit | 0 companies |
| Niels-Bo Valbro | Founder | 0 companies |
| Klaus Mikael Valbro | Board of Directors | 0 companies |