| Revenue | DKK 1,4M | -34% |
| EBITDA | DKK -381K | -400% |
| Net profit | DKK -443K | -554% |
| Total assets | DKK 4,3M | -18% |
| Equity | DKK 626K | -41% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.167 | 5.685 | 2.462 | 2.167 | 1.438 |
| Staff expenses | -4.722 | -3.918 | -2.051 | -2.040 | -1.820 |
| EBITDA | 1.444 | 1.756 | 411 | 127 | -381 |
| Depreciation & amort. | -215 | -154 | -109 | -16 | -11 |
| EBIT | 1.230 | 1.602 | 302 | 112 | -392 |
| Net financials | 50 | -14 | -146 | -199 | -175 |
| Profit before tax | 1.279 | 1.588 | 156 | -87 | -567 |
| Tax | 282 | 350 | 40 | -19 | -124 |
| Net profit | 998 | 1.238 | 116 | -68 | -443 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.568 | 7.074 | 5.853 | 5.281 | 4.310 |
| Equity | 4.287 | 1.525 | 1.641 | 1.069 | 626 |
| Long-term debt | 977 | 376 | 2.048 | 2.616 | 1.496 |
| Short-term debt | 6.274 | 5.168 | 2.165 | 1.597 | 2.188 |
| Total debt | 7.251 | 5.544 | 4.213 | 4.213 | 3.684 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FT Management | Management | 2025 |
| Former (4) | ||
C& Audit | Audit | 1997 – 2000 |
JF Audit | Audit | 1997 – 2006 |
HJ Management | Management | 1997 – 2021 |
JK Management | Management | 2021 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2000 – 2010 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 1998 – 2000 | |
| Chairman | 1997 – 2000 | |
| Board of Directors | 2000 – 2006 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 2006 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Cooper & Lybrand | Audit | 0 companies |
| John Formsgaard | Audit | 0 companies |
| Henrik Jørgensen | Management | 0 companies |
| Frederik Toft | Management | 0 companies |
| Jesper Kryger Christoffersen | Management | 0 companies |
| Gunnar Jørgensen | Chairman | 0 companies |
| Jan Alstrøm | Board of Directors | 0 companies |
| Kim Henrik Rivold | Board of Directors | 0 companies |
| Bent Agerup | Chairman | 0 companies |
| Søren Holst Jørgensen | Board of Directors | 0 companies |
| Mogens Peter Müller | Board of Directors | 0 companies |
| Wannapha Jørgensen | Board of Directors | 0 companies |