| Revenue | DKK 2,8M | -37% |
| EBITDA | DKK -227K | -111% |
| Net profit | DKK -238K | -114% |
| Total assets | DKK 8,1M | -13% |
| Equity | DKK 3,4M | -27% |
| Employees | 43 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.747 | 3.186 | 3.542 | 4.436 | 2.801 |
| Staff expenses | -14.088 | -14.605 | -14.971 | -14.626 | -13.506 |
| EBITDA | -791 | 1.131 | 1.328 | 2.144 | -227 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -791 | 1.131 | 1.328 | 2.144 | -227 |
| Net financials | -21 | -27 | -62 | -36 | -60 |
| Profit before tax | -812 | 1.105 | 1.266 | 2.108 | -287 |
| Tax | -20 | 90 | 289 | 465 | -49 |
| Net profit | -792 | 1.014 | 977 | 1.642 | -238 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.276 | 13.161 | 9.343 | 9.321 | 8.097 |
| Equity | 2.378 | 3.392 | 3.769 | 4.611 | 3.374 |
| Long-term debt | 0 | 0 | 248 | 524 | 0 |
| Short-term debt | 5.898 | 9.678 | 5.196 | 4.113 | 4.700 |
| Total debt | 5.898 | 9.678 | 5.444 | 4.637 | 4.700 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KJ Management | Management | 2026 |
JN Management | Management | 2013 |
| Former (2) | ||
PB Management | Management | 2003 – 2003 |
KO Management | Management | 2003 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Former (5) | ||
| Chairman | 2003 – 2004 | |
| Board of Directors | 2008 – 2013 | |
| Chairman | 2013 – 2013 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2008 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Knud Jørgen Sejersen | Management | 0 companies |
| Jan Nielsen | Management | 0 companies |
| Kaj Ove Jensen | Management | 0 companies |
| John Bloch Rasmussen | Chairman | 0 companies |
| Poul Aage Petersen | Board of Directors | 0 companies |
| Lars Udsen | Chairman | 0 companies |
| Erik Arthur Schultz | Board of Directors | 0 companies |
| Erik Kristensen | Board of Directors | 0 companies |
| Lars Ry Jørgensen | Board of Directors | 0 companies |
| Steen Bjørnebo Adamsen | Board of Directors | 0 companies |
| Esben Møller | Chairman | 0 companies |