| Revenue | DKK 1,1M | -66% |
| EBITDA | DKK -76K | -103% |
| Net profit | DKK -113K | -106% |
| Total assets | DKK 5,7M | -21% |
| Equity | DKK 2,6M | -41% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.099 | 2.993 | 808 | 3.268 | 1.106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.358 | 2.213 | -57 | 2.316 | -76 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.358 | 2.213 | -57 | 2.316 | -76 |
| Net financials | -16 | -1 | -79 | -60 | -66 |
| Profit before tax | 3.342 | 2.211 | -136 | 2.256 | -141 |
| Tax | 737 | 488 | -20 | 478 | -28 |
| Net profit | 2.605 | 1.723 | -115 | 1.778 | -113 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.739 | 10.239 | 5.132 | 7.206 | 5.678 |
| Equity | 6.005 | 5.123 | 3.285 | 4.462 | 2.649 |
| Long-term debt | 372 | 345 | 324 | 706 | 273 |
| Short-term debt | 4.323 | 4.771 | 1.524 | 1.986 | 2.733 |
| Total debt | 4.695 | 5.115 | 1.848 | 2.692 | 3.005 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Management | Management | 2019 |
| Former (3) | ||
KA | Audit | 2014 – 2016 |
TL Management | Management | 2005 – 2022 |
PM Management | Management | 2005 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ellebæk Simonsen | Management | 0 companies |
| Knud Anders Holdgaard | Audit | 0 companies |
| Tom Lund | Management | 0 companies |
| Peter Møller Madsen | Management | 0 companies |