| Revenue | DKK 1,6M | -16% |
| EBITDA | DKK 288K | -54% |
| Net profit | DKK 7,4M | -34% |
| Total assets | DKK 115,1M | -3% |
| Equity | DKK 112,1M | -4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.269 | 1.595 | 1.873 | 1.841 | 1.553 |
| Staff expenses | -3.198 | -1.269 | -1.263 | -1.221 | -1.265 |
| EBITDA | 1.071 | 327 | 610 | 620 | 288 |
| Depreciation & amort. | -88 | -192 | -216 | -216 | -55 |
| EBIT | 982 | 135 | 394 | 403 | 233 |
| Net financials | 53.966 | 41.373 | 13.334 | 13.199 | 8.545 |
| Profit before tax | 54.948 | 41.508 | 13.727 | 13.603 | 8.777 |
| Tax | 2.198 | -1.346 | 3.151 | 2.453 | 1.403 |
| Net profit | 52.750 | 42.854 | 10.576 | 11.150 | 7.375 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 152.186 | 186.834 | 121.986 | 119.088 | 115.138 |
| Equity | 102.657 | 134.954 | 115.534 | 116.687 | 112.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49.530 | 51.880 | 6.452 | 2.402 | 3.021 |
| Total debt | 49.530 | 51.880 | 6.452 | 2.402 | 3.021 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
KM Management | Management | 1997 – 1997 |
OB Management | Management | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2026 | |
| Former (6) | ||
| Board of Directors | 2006 – 2026 | |
| Board of Directors | 2012 – 2026 | |
| Board of Directors | 1997 – 2008 | |
| Board of Directors | 2008 – 2012 | |
| Chairman | 1998 – 2006 | |
| Board of Directors | 1997 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Olav Buchvald Vind | Management | 0 companies |
| Henning Boysen | Board of Directors | 0 companies |
| Jens Pauli Joensen | Board of Directors | 0 companies |
| Tom Carlos Buhmann | Board of Directors | 0 companies |
| Bo Langmann | Board of Directors | 0 companies |
| Søren Laursen | Board of Directors | 0 companies |
| Henning Skinnerup Frandsen | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |