| Revenue | DKK 1M | -77% |
| EBITDA | DKK -1,2M | -158% |
| Net profit | DKK -1,6M | -246% |
| Total assets | DKK 7,6M | -2% |
| Equity | DKK 4,7M | -36% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.453 | 9.723 | 5.878 | 4.320 | 1.008 |
| Staff expenses | -3.132 | -2.737 | -2.597 | -2.227 | -2.232 |
| EBITDA | 7.322 | 6.986 | 3.096 | 2.093 | -1.224 |
| Depreciation & amort. | -1.223 | -1.250 | -1.033 | -809 | -695 |
| EBIT | 6.099 | 5.736 | 2.063 | 1.283 | -1.919 |
| Net financials | -28 | -5 | 13 | 78 | -73 |
| Profit before tax | 6.071 | 5.732 | 2.076 | 1.361 | -1.992 |
| Tax | 1.261 | 1.262 | 468 | 300 | -438 |
| Net profit | 4.811 | 4.470 | 1.608 | 1.061 | -1.554 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.570 | 8.770 | 9.670 | 7.817 | 7.645 |
| Equity | 7.712 | 7.182 | 8.790 | 7.331 | 4.712 |
| Long-term debt | 0 | 0 | 561 | 359 | 0 |
| Short-term debt | 1.672 | 1.444 | 268 | 126 | 2.933 |
| Total debt | 1.672 | 1.444 | 829 | 485 | 2.933 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 1994 |
| Former (3) | ||
| Audit | 1994 – 1994 | |
VC Management | Management | 1994 – 1994 |
BC Audit | Audit | 2009 – 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lilian Frederiksen | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Bent Christensen | Audit | 0 companies |