| Revenue | DKK -86K | -20% |
| EBITDA | DKK -426K | +6% |
| Net profit | DKK -363K | -135% |
| Total assets | DKK 11,4M | -6% |
| Equity | DKK 11,3M | -6% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -80 | -89 | -79 | -108 | -86 |
| Staff expenses | -338 | -383 | -343 | -345 | -340 |
| EBITDA | -418 | -471 | -422 | -452 | -426 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -418 | -471 | -422 | -452 | -426 |
| Net financials | 1.551 | 664 | 39 | 1.777 | -40 |
| Profit before tax | 1.133 | 192 | -383 | 1.325 | -466 |
| Tax | 249 | -67 | -83 | 291 | -103 |
| Net profit | 883 | 259 | -299 | 1.033 | -363 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.264 | 13.160 | 11.297 | 12.032 | 11.369 |
| Equity | 11.909 | 11.868 | 11.268 | 12.002 | 11.338 |
| Long-term debt | 103 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.252 | 1.292 | 28 | 30 | 31 |
| Total debt | 1.355 | 1.292 | 28 | 30 | 31 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Founder | Founder | 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2018 | |
| Board of Directors | 2018 | |
| Former (1) | ||
| Board of Directors | 2002 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ellemose | Founder | 0 companies |
| Marie Kronborg Ellemose | Chairman | 0 companies |
| Christine Ellemose | Board of Directors | 0 companies |
| Ken Ellemose | Board of Directors | 0 companies |