| Revenue | DKK 3,9M | -45% |
| EBITDA | DKK -1,6M | -474% |
| Net profit | DKK -707K | +82% |
| Total assets | DKK 51,5M | -4% |
| Equity | DKK 32M | -10% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.020 | 7.259 | 7.320 | 7.021 | 3.880 |
| Staff expenses | -6.255 | -3.710 | -4.107 | -4.643 | -3.604 |
| EBITDA | 588 | 945 | 1.192 | -273 | -1.568 |
| Depreciation & amort. | -0 | -110 | -110 | -105 | -71 |
| EBIT | 588 | 836 | 1.082 | -378 | -1.639 |
| Net financials | 1.721 | -3.633 | 14.032 | -1.836 | 1.204 |
| Profit before tax | 2.310 | -2.797 | 15.113 | -2.214 | -435 |
| Tax | -0 | -308 | 2.376 | 1.733 | 272 |
| Net profit | 2.310 | -2.488 | 12.737 | -3.947 | -707 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 57.593 | 58.814 | 69.718 | 53.445 | 51.484 |
| Equity | 40.952 | 38.367 | 45.642 | 35.773 | 32.038 |
| Long-term debt | 4.647 | 9.451 | 7.788 | 4.521 | 4.962 |
| Short-term debt | 11.994 | 10.996 | 16.288 | 13.150 | 10.697 |
| Total debt | 16.641 | 20.447 | 24.076 | 17.671 | 15.659 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
FA Audit | Audit | 1994 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Former (2) | ||
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 1994 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 1994 | |
| Individual | 50–66.65% | 50–66.65% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Andreasen | Audit | 0 companies |
| Michael Rasmus Bek | Board of Directors | 0 companies |
| Anne Marie Kofoed | Board of Directors | 0 companies |
| Niels Vilhelm Kofoed | Board of Directors | 0 companies |