| Revenue | DKK 775K | +0% |
| EBITDA | DKK 221K | +911% |
| Net profit | DKK 159K | +1688% |
| Total assets | DKK 729K | +30% |
| Equity | DKK 464K | +52% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 851 | 826 | 886 | 778 | 775 |
| Staff expenses | -782 | -771 | -773 | -756 | -554 |
| EBITDA | 70 | 55 | 113 | 22 | 221 |
| Depreciation & amort. | -6 | -3 | -0 | -7 | -14 |
| EBIT | 63 | 53 | 113 | 14 | 207 |
| Net financials | -4 | -5 | -2 | -2 | -1 |
| Profit before tax | 59 | 48 | 111 | 12 | 206 |
| Tax | 14 | 12 | 25 | 3 | 46 |
| Net profit | 45 | 36 | 86 | 9 | 159 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 620 | 453 | 565 | 561 | 729 |
| Equity | 296 | 246 | 296 | 305 | 464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 324 | 207 | 269 | 254 | 263 |
| Total debt | 324 | 207 | 269 | 254 | 263 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PE | Audit | 1998 – 2003 |
KM Management | Management | 1998 – 1998 |
FV Management | Management | 1999 – 2006 |
JR Management | Management | 1998 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2008 – 2009 | |
| Chairman | 1998 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Engell Frederiksen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Flemming Vik | Management | 0 companies |
| John Rydstrøm Mortensen | Management | 0 companies |
| Glenn Vik | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |