| Revenue | DKK 170K | -79% |
| EBITDA | DKK -288K | -50% |
| Net profit | DKK -567K | +20% |
| Total assets | DKK 7,1M | +9% |
| Equity | DKK 570K | -50% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.043 | 2.055 | 2.694 | 827 | 170 |
| Staff expenses | -1.244 | -1.406 | -1.390 | -1.018 | -457 |
| EBITDA | 799 | 633 | 1.304 | -191 | -288 |
| Depreciation & amort. | -632 | -368 | -439 | -342 | -180 |
| EBIT | 167 | 265 | 865 | -534 | -468 |
| Net financials | 19 | -142 | -242 | -368 | -254 |
| Profit before tax | 186 | 122 | 623 | -901 | -722 |
| Tax | 43 | 34 | 143 | -195 | -155 |
| Net profit | 143 | 88 | 481 | -707 | -567 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.741 | 6.622 | 6.677 | 6.493 | 7.091 |
| Equity | 184 | 272 | 752 | 1.137 | 570 |
| Long-term debt | 2.691 | 1.721 | 2.344 | 3.010 | 4.643 |
| Short-term debt | 3.459 | 4.180 | 2.925 | 1.872 | 1.540 |
| Total debt | 6.150 | 5.901 | 5.269 | 4.882 | 6.183 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AN Management | Management | 2008 |
| Former (2) | ||
KB Audit | Audit | 2001 – 2002 |
VC Management | Management | 2001 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2008 | |
| Former (1) | ||
| Board of Directors | 2008 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Anders Nygaard Jensen | Management | 0 companies |
| Frank Panduro | Board of Directors | 0 companies |
| Lars Almdal Christensen | Board of Directors | 0 companies |
| Erik Jensen | Chairman | 0 companies |