| Revenue | DKK 1,8M | -21% |
| EBITDA | DKK 41K | -84% |
| Net profit | DKK -35K | -127% |
| Total assets | DKK 5,3M | -5% |
| Equity | DKK 2M | -6% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.532 | 2.613 | 2.534 | 2.274 | 1.786 |
| Staff expenses | -1.911 | -1.875 | -1.667 | -2.019 | -1.744 |
| EBITDA | 621 | 738 | 868 | 255 | 41 |
| Depreciation & amort. | -129 | -123 | -109 | -84 | -82 |
| EBIT | 492 | 615 | 759 | 171 | -41 |
| Net financials | -37 | -29 | -13 | -4 | -4 |
| Profit before tax | 456 | 586 | 746 | 167 | -45 |
| Tax | 100 | 129 | 164 | 37 | -10 |
| Net profit | 355 | 457 | 582 | 130 | -35 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.043 | 5.561 | 5.811 | 5.613 | 5.341 |
| Equity | 2.381 | 2.488 | 2.620 | 2.175 | 2.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.658 | 3.073 | 3.191 | 3.438 | 3.302 |
| Total debt | 3.658 | 3.073 | 3.191 | 3.438 | 3.302 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JP Management | Management | 2025 |
| Former (3) | ||
SS Management | Management | 1994 – 1995 |
JN Management | Management | 1994 – 1997 |
CE | Audit | 1994 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2011 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Board of Directors | 2011 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Pedersen | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Jesper Nielsen | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Stine Malia Sejer Bjarndahl | Board of Directors | 0 companies |
| Helle Malia Pedersen | Board of Directors | 0 companies |
| Heidi Stokholm | Board of Directors | 0 companies |
| Bianca Malia Schram | Board of Directors | 0 companies |