| Revenue | DKK 7,5M | +4% |
| EBITDA | DKK -769K | -225% |
| Net profit | DKK -1M | -82% |
| Total assets | DKK 13,2M | +6% |
| Equity | DKK 2,9M | -26% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.322 | 11.792 | 9.732 | 7.254 | 7.539 |
| Staff expenses | -7.374 | -8.160 | -7.983 | -7.490 | -8.308 |
| EBITDA | 4.949 | 3.632 | 1.749 | -236 | -769 |
| Depreciation & amort. | -283 | -279 | -355 | -354 | -358 |
| EBIT | 4.665 | 3.352 | 1.394 | -590 | -1.127 |
| Net financials | 391 | -828 | -24 | -110 | -180 |
| Profit before tax | 5.056 | 2.525 | 1.370 | -700 | -1.307 |
| Tax | 1.134 | 579 | 329 | -131 | -272 |
| Net profit | 3.922 | 1.945 | 1.041 | -569 | -1.036 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.697 | 19.368 | 12.884 | 12.452 | 13.155 |
| Equity | 6.954 | 4.999 | 5.040 | 3.971 | 2.935 |
| Long-term debt | 51 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.743 | 14.368 | 7.844 | 8.480 | 10.220 |
| Total debt | 9.743 | 14.368 | 7.844 | 8.480 | 10.220 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FT Management | Management | 2004 |
| Former (3) | ||
KB Audit | Audit | 2003 – 2003 |
VC Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
HH Management | Management | 2003 – 2004 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Helga Hjördis Sigurdardottir | Management | 0 companies |
| Frosti Thordarson | Management | 0 companies |