| Revenue | DKK 5,9M | +4% |
| EBITDA | DKK -493K | +68% |
| Net profit | DKK -3,9M | -75% |
| Total assets | DKK 6,4M | -32% |
| Equity | DKK -2,1M | -211% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.575 | 4.892 | 7.605 | 5.702 | 5.913 |
| Staff expenses | -4.578 | -3.645 | -5.343 | -7.220 | -6.406 |
| EBITDA | 996 | 1.247 | 2.262 | -1.518 | -493 |
| Depreciation & amort. | -636 | -808 | -1.175 | -1.037 | -1.024 |
| EBIT | 361 | 440 | 1.087 | -2.555 | -1.516 |
| Net financials | -185 | -186 | -341 | -277 | -2.423 |
| Profit before tax | 175 | 254 | 746 | -2.832 | -3.939 |
| Tax | 101 | -152 | 65 | -593 | -28 |
| Net profit | 74 | 406 | 680 | -2.239 | -3.912 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.859 | 12.137 | 14.761 | 9.430 | 6.379 |
| Equity | 4.953 | 3.942 | 4.093 | 1.854 | -2.058 |
| Long-term debt | 3.548 | 3.099 | 3.840 | 0 | 0 |
| Short-term debt | 3.247 | 5.095 | 6.207 | 7.548 | 8.437 |
| Total debt | 6.795 | 8.194 | 10.047 | 7.548 | 8.437 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PT Chief Executive Officer | Chief Executive Officer | 2003 |
CM Management | Management | 2005 |
| Former (6) | ||
KB Audit | Audit | 1999 – 2000 |
VC Management | Management | 1999 – 2000 |
HC Management | Management | 2000 – 2001 |
IM Management | Management | 2000 – 2002 |
VR Audit | Audit | 2002 – 2019 |
VS Audit | Audit | 2000 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2003 – 2004 | |
| Board of Directors | 2001 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Holger Christian Jacobsen | Management | 0 companies |
| Peter Thomasen | Chief Executive Officer | 0 companies |
| Carsten Mark Mandalay | Management | 0 companies |
| Inge Marie Agnes Hallum | Management | 0 companies |
| Vejledal Revision | Audit | 0 companies |
| Vagn Stevenius Olsen | Audit | 0 companies |
| Michael Holm Larsen | Chairman | 0 companies |
| Inger Jacobsen | Board of Directors | 0 companies |