| Revenue | DKK 324K | -66% |
| EBITDA | DKK -117K | -96% |
| Net profit | DKK -226K | +4% |
| Total assets | DKK 276K | -51% |
| Equity | DKK -2,2M | -11% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.009 | 2.868 | 1.357 | 963 | 324 |
| Staff expenses | -3.206 | -3.380 | -2.915 | -1.022 | -441 |
| EBITDA | -197 | -512 | -1.558 | -60 | -117 |
| Depreciation & amort. | -30 | -30 | -30 | -14 | -0 |
| EBIT | -228 | -543 | -1.588 | -74 | -117 |
| Net financials | -41 | -41 | -82 | -206 | -161 |
| Profit before tax | -268 | -583 | -1.671 | -280 | -278 |
| Tax | -15 | -24 | -54 | -45 | -52 |
| Net profit | -254 | -559 | -1.616 | -235 | -226 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.744 | 1.623 | 851 | 563 | 276 |
| Equity | 429 | -130 | -1.747 | -1.981 | -2.207 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.315 | 1.753 | 2.598 | 2.544 | 2.484 |
| Total debt | 1.315 | 1.753 | 2.598 | 2.544 | 2.484 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 1996 |
| Former (2) | ||
ET | Audit | 1996 – 1996 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2010 | |
| Chairman | 2010 | |
| Former (6) | ||
| Chairman | 1996 – 1996 | |
| Board of Directors | 1996 – 2010 | |
| Board of Directors | 2010 – 2010 | |
| Chairman | 2010 – 2010 | |
| Board of Directors | 1996 – 2010 | |
| Board of Directors | 1996 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Mads Gregersen Ruby | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Carsten Stig Poulsen | Board of Directors | 0 companies |
| Thomas Tai Bang Christensen | Board of Directors | 0 companies |
| Lisbeth Andersen | Board of Directors | 0 companies |
| Per Christensen | Chairman | 0 companies |
| Jørn Andersen | Chairman | 0 companies |
| Jette Poulsen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |