| Revenue | DKK 623K | -65% |
| EBITDA | DKK -579K | -114% |
| Net profit | DKK -906K | -133% |
| Total assets | DKK 30,1M | +5% |
| Equity | DKK 9,1M | -9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 606 | 1.429 | 1.606 | 1.794 | 623 |
| Staff expenses | -1.223 | -1.293 | -1.193 | -1.192 | -1.202 |
| EBITDA | -617 | 136 | 413 | 4.103 | -579 |
| Depreciation & amort. | -499 | -674 | -692 | -122 | -0 |
| EBIT | -1.115 | -537 | -279 | 3.981 | -579 |
| Net financials | -107 | -299 | -277 | -445 | -589 |
| Profit before tax | -1.222 | -837 | -556 | 3.536 | -1.168 |
| Tax | -231 | -145 | -86 | 785 | -261 |
| Net profit | -991 | -691 | -470 | 2.750 | -906 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.943 | 19.671 | 18.798 | 28.570 | 30.103 |
| Equity | 3.270 | 2.615 | 2.182 | 10.050 | 9.144 |
| Long-term debt | 7.637 | 7.182 | 6.727 | 6.274 | 6.117 |
| Short-term debt | 7.209 | 7.228 | 7.365 | 7.494 | 10.351 |
| Total debt | 14.846 | 14.410 | 14.092 | 13.767 | 16.468 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CF Management | Management | 2019 |
| Former (3) | ||
KB Audit | Audit | 1998 – 1999 |
VC Management | Management | 1998 – 1999 |
TG Management | Management | 2021 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 50–66.65% | 50% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christine Frydenberg | Management | 0 companies |
| Torbjørn Gerner Laursen | Management | 0 companies |