| Revenue | DKK 6,1M | -12% |
| EBITDA | DKK 18K | -96% |
| Net profit | DKK -275K | -309% |
| Total assets | DKK 3,8M | -5% |
| Equity | DKK 2M | -12% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.412 | 5.371 | 6.554 | 6.993 | 6.145 |
| Staff expenses | -4.515 | -4.586 | -4.886 | -5.836 | -5.422 |
| EBITDA | 114 | 21 | 887 | 496 | 18 |
| Depreciation & amort. | -211 | -202 | -207 | -273 | -309 |
| EBIT | -96 | -181 | 680 | 223 | -291 |
| Net financials | -17 | -5 | -29 | -32 | -34 |
| Profit before tax | -113 | -186 | 650 | 191 | -325 |
| Tax | -30 | -51 | 143 | 59 | -49 |
| Net profit | -83 | -135 | 507 | 132 | -275 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.013 | 2.888 | 3.979 | 3.982 | 3.793 |
| Equity | 1.739 | 1.604 | 2.111 | 2.243 | 1.968 |
| Long-term debt | 0 | 196 | 267 | 304 | 235 |
| Short-term debt | 1.274 | 1.088 | 1.600 | 1.407 | 1.591 |
| Total debt | 1.274 | 1.284 | 1.867 | 1.711 | 1.825 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NL Management | Management | 1996 |
| Former (1) | ||
KF Audit | Audit | 1996 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1996 | |
| Board of Directors | 2013 | |
| Former (1) | ||
| Board of Directors | 1996 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Larsen | Management | 0 companies |
| Kurt Friborg Jensen | Audit | 0 companies |
| Edith Birte Christiansen | Board of Directors | 0 companies |
| Søren Therkildsen Larsen | Board of Directors | 0 companies |
| Frederik Therkildsen Larsen | Board of Directors | 0 companies |