| Revenue | DKK 2,3M | -37% |
| EBITDA | DKK -834K | -170% |
| Net profit | DKK -940K | -243% |
| Total assets | DKK 12,9M | -16% |
| Equity | DKK 3,2M | -32% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.146 | 4.046 | 4.102 | 3.676 | 2.332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -144 | 1.695 | 1.508 | 1.186 | -834 |
| Depreciation & amort. | -363 | -330 | -100 | -91 | -110 |
| EBIT | -507 | 1.365 | 1.408 | 1.095 | -944 |
| Net financials | -114 | -47 | -7 | -226 | -258 |
| Profit before tax | -620 | 1.318 | 1.401 | 869 | -1.202 |
| Tax | -136 | 294 | 309 | 211 | -261 |
| Net profit | -484 | 1.023 | 1.092 | 658 | -940 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.240 | 10.536 | 13.326 | 15.298 | 12.865 |
| Equity | 4.005 | 5.028 | 5.092 | 4.750 | 3.210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.235 | 5.508 | 8.234 | 10.548 | 9.655 |
| Total debt | 10.235 | 5.508 | 8.234 | 10.548 | 9.655 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KT Management | Management | 2019 |
| Former (3) | ||
FA Management | Management | 2012 – 2017 |
MB Management | Management | 2017 – 2019 |
JO Audit | Audit | 1998 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (5) | ||
| Board of Directors | 2015 – 2017 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 1998 – 2005 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 1998 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 100% | 100% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2012 | |
| Company | 15–19.99% | 15–19.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Antonsen | Management | 0 companies |
| Michael Berthelsen | Management | 0 companies |
| Jens Ole Sørensen | Audit | 0 companies |
| Kenneth Tang | Management | 0 companies |
| Torben Hedegaard Jensen | Board of Directors | 0 companies |
| Anita Larsen | Board of Directors | 0 companies |
| Michael Kjær Salmansen | Chairman | 0 companies |
| Michael Allan Tang | Board of Directors | 0 companies |
| Anna Nørgaard | Board of Directors | 0 companies |
| Martin Krog Tang | Chairman | 0 companies |
| Jens Tang | Chairman | 0 companies |
| Anna Krog Tang | Board of Directors | 0 companies |
| Kent Koed Thomsen | Board of Directors | 0 companies |