| Revenue | DKK 3,8M | +9% |
| EBITDA | DKK -132K | +75% |
| Net profit | DKK -204K | +59% |
| Total assets | DKK 7,3M | +6% |
| Equity | DKK -861K | -31% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.138 | 5.185 | 3.578 | 3.544 | 3.846 |
| Staff expenses | -3.517 | -3.411 | -3.330 | -4.082 | -3.978 |
| EBITDA | 1.620 | 1.774 | 248 | -539 | -132 |
| Depreciation & amort. | -78 | -70 | -104 | -73 | -89 |
| EBIT | 1.542 | 1.704 | 143 | -612 | -222 |
| Net financials | -2 | -4 | -28 | -25 | -39 |
| Profit before tax | 1.540 | 1.700 | 116 | -637 | -261 |
| Tax | -426 | 376 | 26 | -139 | -57 |
| Net profit | 1.966 | 1.324 | 90 | -498 | -204 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.940 | 9.258 | 5.593 | 6.846 | 7.279 |
| Equity | -1.572 | -249 | -159 | -657 | -861 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.513 | 9.506 | 5.752 | 7.503 | 8.141 |
| Total debt | 7.513 | 9.506 | 5.752 | 7.503 | 8.141 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KS Management | Management | 2024 |
| Former (6) | ||
DS Management | Management | 2021 – 2022 |
AS Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
PA Management | Management | 1999 – 1999 |
HM Management | Management | 2001 – 2014 |
MJ Management | Management | 2014 – 2019 |
MR Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2024 | |
| Former (13) | ||
| Chairman | 2001 – 2005 | |
| Board of Directors | 1999 – 2003 | |
| Board of Directors | 1999 – 1999 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2016 – 2019 | |
| Chairman | 1999 – 2001 | |
| Board of Directors | 2001 – 2016 | |
| Chairman | 2018 – 2021 | |
| Chairman | 2005 – 2018 | |
| Chairman | 1999 – 1999 | |
| Chairman | 2021 – 2024 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2005 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Sandstrøm | Management | 0 companies |
| Dirch Sylvester | Management | 0 companies |
| Alexander Sven Schilling | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hannes Michael Eitel | Management | 0 companies |
| Mika Juha Antero Hämäläinen | Management | 0 companies |
| Michael Rudolf Bach | Chief Executive Officer | 0 companies |
| Erwin Trenn | Chairman | 0 companies |
| Bernd Schmid | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Laurent Gérard Schwarz | Board of Directors | 0 companies |
| Karl Friedrich Dörr | Board of Directors | 0 companies |
| Caroline Wicks-Schmitz | Board of Directors | 0 companies |
| Hans-Wolfgang Fein | Chairman | 0 companies |
| Gerhard Klaus Pfeifer | Board of Directors | 0 companies |
| Janek Jaspaert | Chairman | 0 companies |
| Richard Geitner | Chairman | 0 companies |
| Bernd Markus Kuschek | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Raphael Rudolph | Chairman | 0 companies |
| Dr. Michael Fischer | Board of Directors | 0 companies |
| Klaus Wartlik | Board of Directors | 0 companies |