| Revenue | DKK 3,6M | -17% |
| EBITDA | DKK 218K | -82% |
| Net profit | DKK 81K | -91% |
| Total assets | DKK 2,4M | -14% |
| Equity | DKK 634K | -56% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.282 | 3.640 | 4.166 | 4.369 | 3.636 |
| Staff expenses | -2.758 | -3.043 | -3.003 | -3.138 | -3.418 |
| EBITDA | 1.524 | 597 | 1.117 | 1.231 | 218 |
| Depreciation & amort. | -152 | -92 | -82 | -70 | -88 |
| EBIT | 1.371 | 506 | 1.034 | 1.161 | 130 |
| Net financials | -2 | -20 | -24 | -29 | -24 |
| Profit before tax | 1.370 | 486 | 1.010 | 1.132 | 106 |
| Tax | 302 | 109 | 224 | 252 | 25 |
| Net profit | 1.068 | 377 | 787 | 880 | 81 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.767 | 2.322 | 3.269 | 2.813 | 2.432 |
| Equity | 1.709 | 1.086 | 1.473 | 1.453 | 634 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.058 | 1.228 | 1.797 | 1.357 | 1.797 |
| Total debt | 1.058 | 1.228 | 1.797 | 1.357 | 1.797 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Founder | Founder | 1997 |
| Former (1) | ||
SH | Audit | 1997 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2005 | |
| Individual | 50–66.65% | 50–66.65% | 2005 | |
| Individual | 50–66.65% | 50–66.65% | 2005 | |
| Company | 50–66.65% | 50–66.65% | 2005 | |
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Eyvind Thomsen | Founder | 0 companies |
| Svend Høgsberg Kristensen | Audit | 0 companies |
| Helle Vibeke Klit Thomsen | Chairman | 0 companies |