| Revenue | DKK 2,1M | -14% |
| EBITDA | DKK -119K | -146% |
| Net profit | DKK -266K | -664% |
| Total assets | DKK 7,1M | +23% |
| Equity | DKK 2,6M | -9% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.804 | 2.336 | 2.208 | 2.386 | 2.060 |
| Staff expenses | -2.277 | -2.077 | -1.777 | -2.129 | -2.179 |
| EBITDA | 1.526 | 259 | 415 | 258 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.526 | 259 | 415 | 258 | -119 |
| Net financials | -77 | -40 | -98 | -197 | -221 |
| Profit before tax | 1.449 | 219 | 318 | 61 | -340 |
| Tax | 318 | 49 | 70 | 13 | -74 |
| Net profit | 1.131 | 170 | 248 | 47 | -266 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.130 | 7.630 | 3.717 | 5.776 | 7.088 |
| Equity | 5.270 | 3.640 | 2.788 | 2.836 | 2.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.860 | 3.973 | 880 | 2.941 | 4.519 |
| Total debt | 1.860 | 3.973 | 880 | 2.941 | 4.519 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SR Management | Management | 2007 |
| Former (3) | ||
PB Management | Management | 1999 – 1999 |
PØ | Audit | 2009 – 2013 |
HA Audit | Audit | 1999 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Board of Directors | 1999 | |
| Former (1) | ||
| Board of Directors | 1999 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Steen Rønnow Pedersen | Management | 0 companies |
| Peter Ørnfeldt Thomsen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mette Rønnow Larsen | Board of Directors | 0 companies |
| Peder Rønnow Pedersen | Board of Directors | 0 companies |
| Mogens Pedersen | Board of Directors | 0 companies |