| Revenue | DKK 4,8M | -18% |
| EBITDA | DKK 291K | -82% |
| Net profit | DKK 147K | -87% |
| Total assets | DKK 9,4M | -19% |
| Equity | DKK 1,9M | -3% |
| Employees | 8 | — |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.059 | 2.869 | 5.590 | 5.803 | 4.756 |
| Staff expenses | -4.057 | -1.089 | -3.949 | -4.198 | -4.466 |
| EBITDA | -95 | 1.780 | 1.641 | 1.605 | 291 |
| Depreciation & amort. | -182 | -28 | -159 | -72 | -54 |
| EBIT | -277 | 1.752 | 1.482 | 1.533 | 236 |
| Net financials | -94 | -27 | -47 | -87 | -39 |
| Profit before tax | -371 | 1.725 | 1.435 | 1.446 | 197 |
| Tax | -75 | 381 | 319 | 326 | 50 |
| Net profit | -296 | 1.344 | 1.115 | 1.120 | 147 |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.238 | 11.784 | 6.983 | 11.615 | 9.444 |
| Equity | -837 | 508 | 1.623 | 1.993 | 1.940 |
| Long-term debt | 255 | 255 | 0 | 0 | 0 |
| Short-term debt | 7.759 | 10.638 | 4.906 | 8.912 | 6.744 |
| Total debt | 8.015 | 10.893 | 4.906 | 8.912 | 6.744 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PG Management | Management | 2005 |
| Former (5) | ||
VC Management | Management | 1996 – 1996 |
NJ Audit | Audit | 1996 – 1996 |
MR Management | Management | 1996 – 2002 |
JK Chief Executive Officer | Chief Executive Officer | 2002 – 2005 |
HK | Audit | 1996 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2021 | |
| Former (5) | ||
| Chairman | 1997 – 2002 | |
| Board of Directors | 2016 – 2021 | |
| Board of Directors | 1997 – 2002 | |
| Board of Directors | 2002 – 2016 | |
| Chairman | 2006 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Peter Gjerløff | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Mogens Rasmussen | Management | 0 companies |
| Jesper Krogh | Chief Executive Officer | 0 companies |
| Herluf Kielsgaard-Spicker | Audit | 0 companies |
| Kaj Frederik Wohlfeldt | Chairman | 0 companies |
| Helle Janderup Jensen | Chairman | 0 companies |
| Knud Gjerløff | Board of Directors | 0 companies |
| Niels Bak Rasmussen | Board of Directors | 0 companies |
| Jan Frydenlund | Board of Directors | 0 companies |
| Lars Nygaard | Board of Directors | 0 companies |
| John Klindt | Chairman | 0 companies |