| Revenue | DKK 2,9M | -23% |
| EBITDA | DKK 173K | -82% |
| Net profit | DKK 63K | -91% |
| Total assets | DKK 8M | +2% |
| Equity | DKK 4,4M | -4% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.288 | 3.820 | 4.075 | 3.820 | 2.925 |
| Staff expenses | -2.256 | -2.223 | -2.419 | -2.850 | -2.752 |
| EBITDA | 2.032 | 1.597 | 1.655 | 970 | 173 |
| Depreciation & amort. | -4 | -36 | -57 | -57 | -49 |
| EBIT | 2.028 | 1.561 | 1.598 | 914 | 123 |
| Net financials | -11 | -10 | -14 | -25 | -40 |
| Profit before tax | 2.039 | 1.551 | 1.584 | 889 | 84 |
| Tax | 450 | 343 | 350 | 201 | 21 |
| Net profit | 1.589 | 1.207 | 1.234 | 688 | 63 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.868 | 7.644 | 8.247 | 7.866 | 8.036 |
| Equity | 3.189 | 3.155 | 4.182 | 4.626 | 4.436 |
| Long-term debt | 36 | 44 | 0 | 216 | 16 |
| Short-term debt | 3.596 | 4.407 | 3.995 | 2.969 | 3.523 |
| Total debt | 3.633 | 4.451 | 3.995 | 3.185 | 3.539 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PT Chief Executive Officer | Chief Executive Officer | 2005 |
ML Management | Management | 2005 |
| Former (2) | ||
CU Management | Management | 1998 – 2005 |
| Audit | 1998 – 2003 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2005 | |
| Chairman | 2005 | |
| Former (2) | ||
| Chairman | 1998 – 2005 | |
| Board of Directors | 1998 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Thomsen | Chief Executive Officer | 0 companies |
| Christian Ulf | Management | 0 companies |
| Martin Lynge | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Poul Lauritsen | Chairman | 0 companies |
| Søren Thomsen | Board of Directors | 0 companies |
| Inger Bredsig Ulf | Board of Directors | 0 companies |
| Tina Færch Thomsen | Chairman | 0 companies |