| Revenue | DKK 1,1M | -55% |
| EBITDA | DKK 358K | -76% |
| Net profit | DKK 506K | -69% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK 5,1M | +0% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.721 | 1.865 | 877 | 2.349 | 1.052 |
| Staff expenses | -1.384 | -592 | -1.166 | -847 | -694 |
| EBITDA | 337 | 1.272 | -289 | 1.502 | 358 |
| Depreciation & amort. | -42 | -47 | -5 | -5 | -5 |
| EBIT | 295 | 1.226 | -294 | 1.497 | 354 |
| Net financials | 416 | -518 | 361 | 566 | 296 |
| Profit before tax | 711 | 707 | 67 | 2.063 | 650 |
| Tax | 158 | 158 | 16 | 455 | 144 |
| Net profit | 553 | 550 | 51 | 1.608 | 506 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.949 | 4.204 | 4.259 | 5.873 | 5.883 |
| Equity | 3.043 | 3.535 | 3.528 | 5.136 | 5.142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 906 | 669 | 731 | 737 | 740 |
| Total debt | 906 | 669 | 731 | 737 | 740 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BK Management | Management | 2004 – 2011 |
KM Management | Management | 2000 – 2000 |
EP Audit | Audit | 2000 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2000 – 2004 | |
| Board of Directors | 2000 – 2000 | |
| Chairman | 2000 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kristian Olsen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Erik Pedersen | Audit | 0 companies |
| Peter Rydahl | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Remy Thomas Bøgeløv Erichsen | Chairman | 0 companies |