| Revenue | DKK 234K | -93% |
| EBITDA | DKK -57K | -103% |
| Net profit | DKK -70K | -105% |
| Total assets | DKK 1,2M | -60% |
| Equity | DKK 484K | -78% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.682 | 1.925 | 1.807 | 3.379 | 234 |
| Staff expenses | -1.904 | -1.571 | -1.345 | -1.400 | -291 |
| EBITDA | 779 | 354 | 462 | 1.979 | -57 |
| Depreciation & amort. | -12 | -0 | -0 | -0 | -0 |
| EBIT | 767 | 354 | 462 | 1.979 | -57 |
| Net financials | 20 | 12 | -0 | -7 | -13 |
| Profit before tax | 788 | 366 | 462 | 1.972 | -70 |
| Tax | 173 | 81 | 102 | 434 | -0 |
| Net profit | 614 | 285 | 360 | 1.538 | -70 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.080 | 1.465 | 1.596 | 2.992 | 1.199 |
| Equity | 1.221 | 906 | 966 | 2.154 | 484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 859 | 559 | 629 | 838 | 715 |
| Total debt | 859 | 559 | 629 | 838 | 715 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PT Management | Management | 2000 |
| Former (1) | ||
JR Audit | Audit | 2005 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2000 | |
| Former (3) | ||
| Board of Directors | 2000 – 2006 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Roager | Audit | 0 companies |
| Per Thorbjørn Thomsen | Management | 0 companies |
| Johny Groskopff Rolighed Sønder | Board of Directors | 0 companies |
| Morten Saltofte Jensen | Board of Directors | 0 companies |
| Hans Ole Hulkvist Jensen | Board of Directors | 0 companies |
| Malene Lenka Thomsen | Board of Directors | 0 companies |
| Lisbeth Irene Thomsen | Board of Directors | 0 companies |