| Revenue | DKK -477K | -55% |
| EBITDA | DKK -961K | +36% |
| Net profit | DKK -3,3M | -399% |
| Total assets | DKK 104M | -14% |
| Equity | DKK 100,6M | -16% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 586 | -43 | -743 | -1.051 | -477 |
| Staff expenses | -102 | -506 | -543 | -444 | -484 |
| EBITDA | 484 | 7.140 | -1.286 | -1.495 | -961 |
| Depreciation & amort. | -1.592 | 3.844 | -16 | -16 | -16 |
| EBIT | -1.107 | 3.295 | -1.301 | -1.512 | -978 |
| Net financials | 9.560 | 78.047 | 5.184 | 3.193 | -2.432 |
| Profit before tax | 8.453 | 81.343 | 3.883 | 1.681 | -3.410 |
| Tax | 438 | -414 | 1.409 | 575 | -104 |
| Net profit | 8.014 | 81.757 | 2.474 | 1.107 | -3.306 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 74.963 | 134.162 | 130.631 | 121.050 | 104.047 |
| Equity | 59.267 | 133.130 | 119.204 | 120.311 | 100.605 |
| Long-term debt | 7.802 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.895 | 1.032 | 11.427 | 739 | 3.442 |
| Total debt | 15.697 | 1.032 | 11.427 | 739 | 3.442 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ET | Audit | 1996 – 1996 |
TL Management | Management | 2009 – 2010 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2020 | |
| Former (8) | ||
| Chairman | 1996 – 1996 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 1999 – 2007 | |
| Chairman | 2006 – 2010 | |
| Board of Directors | 2007 – 2016 | |
| Chairman | 1996 – 2006 | |
| Board of Directors | 1996 – 1999 | |
| Board of Directors | 1996 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Thorsten Larsen-Seul | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Mogens Pilborg Jørgensen | Board of Directors | 0 companies |
| Jørgen Christian Nielsen | Board of Directors | 0 companies |
| Philip Søren Thorsen | Chairman | 0 companies |
| Jørn Chjeffer Rasmussen | Board of Directors | 0 companies |
| Irene Tingleff Kristensen | Board of Directors | 0 companies |
| Ina Rødtness Kristensen | Board of Directors | 0 companies |
| Hans Henrik Gamborg | Chairman | 0 companies |
| Asger Kristensen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |