| Revenue | DKK 859K | -46% |
| EBITDA | DKK -442K | -852% |
| Net profit | DKK -442K | -862% |
| Total assets | DKK 884K | -28% |
| Equity | DKK -360K | -534% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.316 | 2.097 | 1.888 | 1.587 | 859 |
| Staff expenses | -1.994 | -1.963 | -1.730 | -1.505 | -1.302 |
| EBITDA | -696 | 122 | 143 | 59 | -442 |
| Depreciation & amort. | -0 | -22 | -0 | -0 | -0 |
| EBIT | -696 | 100 | 143 | 59 | -442 |
| Net financials | -3 | -23 | -40 | -1 | 0 |
| Profit before tax | -698 | 77 | 103 | 58 | -442 |
| Tax | -52 | -0 | -0 | -0 | -0 |
| Net profit | -647 | 77 | 103 | 58 | -442 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.417 | 3.207 | 2.523 | 1.232 | 884 |
| Equity | -155 | -78 | 25 | 83 | -360 |
| Long-term debt | 1.388 | 1.418 | 1.552 | 297 | 0 |
| Short-term debt | 1.183 | 1.867 | 946 | 852 | 1.243 |
| Total debt | 2.571 | 3.285 | 2.498 | 1.150 | 1.243 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FB Management | Management | 2000 |
| Former (2) | ||
GL Audit | Audit | 2002 – 2007 |
KM Management | Management | 1999 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1999 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 | |
| Individual | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| G L B A/S | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Frank Birger Mastrup | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |