| Revenue | DKK -70K | +503% |
| EBITDA | DKK -90K | -131% |
| Net profit | DKK -98K | -108% |
| Total assets | DKK 298K | -27% |
| Equity | DKK 278K | -26% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 83 | 65 | 85 | -12 | -70 |
| Staff expenses | -6 | -50 | -81 | -27 | -20 |
| EBITDA | 77 | 15 | 4 | -39 | -90 |
| Depreciation & amort. | -19 | -1 | -8 | -8 | -8 |
| EBIT | 58 | 13 | -4 | -47 | -98 |
| Net financials | -3 | -3 | 0 | 0 | 0 |
| Profit before tax | 55 | 10 | -4 | -47 | -98 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 55 | 10 | -4 | -47 | -98 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 476 | 454 | 484 | 409 | 298 |
| Equity | 416 | 426 | 422 | 375 | 278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 28 | 62 | 34 | 20 |
| Total debt | 60 | 28 | 62 | 34 | 20 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
PA Management | Management | 1998 – 1999 |
JR Management | Management | 2000 – 2000 |
EW Management | Management | 2000 – 2000 |
MS Management | Management | 2000 – 2002 |
PA Management | Management | 1997 – 1998 |
IA Management | Management | 1998 – 1999 |
PE Management | Management | 1997 – 1998 |
HL Management | Management | 2007 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2015 | |
| Former (5) | ||
| Chairman | 2012 – 2015 | |
| Board of Directors | 2008 – 2008 | |
| Board of Directors | 2018 – 2020 | |
AB | Board of Directors | 2012 – 2015 |
| Board of Directors | 2007 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2002 | |
| Individual | 25–33.32% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aalbæk Jensen | Management | 0 companies |
| Jørgen Rohde Koldbæk | Management | 0 companies |
| Erik Westphal Stephensen | Management | 0 companies |
| Mette-Ann Schepelern | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ib Alex Tardini | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henriette Louise Kjær | Management | 0 companies |
| Mogens Lindhardt | Chairman | 0 companies |
| Mads Elkær | Board of Directors | 0 companies |
| Michael Rostock | Chairman | 0 companies |
| Iben Jeanne Hjejle | Board of Directors | 0 companies |
| Arne Bro | Board of Directors | 0 companies |
| Marianne Christensen | Board of Directors | 0 companies |