| Revenue | DKK 2,5M | -17% |
| EBITDA | DKK -746K | -9721% |
| Net profit | DKK -890K | -164% |
| Total assets | DKK 12,9M | -3% |
| Equity | DKK 3,4M | -21% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.449 | 4.351 | 3.670 | 3.003 | 2.502 |
| Staff expenses | -3.014 | -3.073 | -3.351 | -2.995 | -3.205 |
| EBITDA | 2.435 | 1.278 | 319 | 8 | -746 |
| Depreciation & amort. | -22 | -23 | -25 | -23 | -34 |
| EBIT | 2.414 | 1.256 | 294 | -15 | -780 |
| Net financials | -74 | -109 | -237 | -417 | -358 |
| Profit before tax | 2.340 | 1.146 | 57 | -432 | -1.138 |
| Tax | 516 | 256 | 13 | -94 | -248 |
| Net profit | 1.824 | 891 | 44 | -338 | -890 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.094 | 13.635 | 13.412 | 13.296 | 12.892 |
| Equity | 5.361 | 4.551 | 4.595 | 4.258 | 3.368 |
| Long-term debt | 226 | 229 | 234 | 246 | 256 |
| Short-term debt | 5.507 | 8.846 | 8.583 | 8.792 | 9.269 |
| Total debt | 5.733 | 9.076 | 8.817 | 9.038 | 9.524 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FS Founder | Founder | 1996 |
PT Management | Management | 2002 |
BS Founder | Founder | 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Board of Directors | 2002 | |
| Former (1) | ||
| Board of Directors | 1996 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Svanekjær | Founder | 0 companies |
| Per Thomsen | Management | 0 companies |
| Birgitte Svanekjær Jensen | Founder | 0 companies |
| Anna Marie Svanekjær | Board of Directors | 0 companies |
| Søren Thomsen | Board of Directors | 0 companies |
| Tina Færch Thomsen | Board of Directors | 0 companies |