| Revenue | DKK 7,6M | -6% |
| EBITDA | DKK 812K | -60% |
| Net profit | DKK -264K | -143% |
| Total assets | DKK 15,3M | +3% |
| Equity | DKK 10,5M | -4% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.059 | 9.469 | 8.557 | 8.174 | 7.644 |
| Staff expenses | -6.812 | -6.473 | -6.201 | -5.584 | -5.870 |
| EBITDA | 1.944 | 2.020 | 1.412 | 2.044 | 812 |
| Depreciation & amort. | -1.878 | -1.896 | -1.275 | -1.056 | -935 |
| EBIT | 66 | 124 | 137 | 988 | -122 |
| Net financials | -86 | -121 | -142 | -147 | -127 |
| Profit before tax | 2 | 3 | -5 | 842 | -249 |
| Tax | 1 | 40 | 10 | 222 | 15 |
| Net profit | 2 | -37 | -16 | 619 | -264 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.395 | 14.911 | 15.622 | 14.861 | 15.322 |
| Equity | 10.620 | 10.469 | 10.339 | 10.841 | 10.455 |
| Long-term debt | 665 | 634 | 604 | 806 | 544 |
| Short-term debt | 2.006 | 3.773 | 4.633 | 3.214 | 4.324 |
| Total debt | 2.670 | 4.407 | 5.237 | 4.021 | 4.868 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JE Audit | Audit | 2002 – 2003 |
KB Audit | Audit | 2003 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| John Erik Breiner | Audit | 0 companies |
| Klaus Bach Jensen | Audit | 0 companies |
| Tim Bygsø Rudegaard | Board of Directors | 0 companies |
| Sine Christiansen | Board of Directors | 0 companies |