| Revenue | DKK 434K | -76% |
| EBITDA | DKK -836K | +0% |
| Net profit | DKK -836K | -3% |
| Total assets | DKK 5K | -100% |
| Equity | DKK -99K | -113% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.832 | 2.271 | 2.115 | 1.798 | 434 |
| Staff expenses | -1.537 | -1.687 | -1.814 | -2.632 | -784 |
| EBITDA | 292 | 584 | 301 | -834 | -836 |
| Depreciation & amort. | -90 | -130 | -17 | -0 | -0 |
| EBIT | 202 | 454 | 284 | -834 | -836 |
| Net financials | 30 | 23 | 27 | 19 | 0 |
| Profit before tax | 233 | 477 | 311 | -815 | -836 |
| Tax | 51 | 106 | 69 | -0 | -0 |
| Net profit | 181 | 371 | 242 | -815 | -836 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.984 | 2.777 | 2.598 | 1.611 | 5 |
| Equity | 2.439 | 2.310 | 2.052 | 737 | -99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 545 | 467 | 541 | 874 | 104 |
| Total debt | 545 | 467 | 541 | 874 | 104 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
AO Audit | Audit | 1998 – 2003 |
SB Management | Management | 2012 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2012 – 2024 | |
| Board of Directors | 2007 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Marie Ottesen | Audit | 0 companies |
| Susanne Brandt Panduro | Management | 0 companies |
| Martin Panduro | Board of Directors | 0 companies |
| Maria Panduro | Board of Directors | 0 companies |
| Camilla Panduro | Board of Directors | 0 companies |