| Revenue | DKK 1,4M | -32% |
| EBITDA | DKK -443K | -5001% |
| Net profit | DKK -361K | -3469% |
| Total assets | DKK 634K | -49% |
| Equity | DKK -171K | -190% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.158 | 2.735 | 2.203 | 2.024 | 1.372 |
| Staff expenses | -1.745 | -1.904 | -2.003 | -2.015 | -1.814 |
| EBITDA | 414 | 831 | 200 | 9 | -443 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 |
| EBIT | 405 | 831 | 200 | 9 | -443 |
| Net financials | -12 | -14 | -21 | -17 | -18 |
| Profit before tax | 393 | 818 | 179 | -8 | -460 |
| Tax | 89 | 183 | 45 | 2 | -100 |
| Net profit | 304 | 635 | 134 | -10 | -361 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.973 | 1.926 | 1.561 | 1.240 | 634 |
| Equity | 504 | 835 | 334 | 190 | -171 |
| Long-term debt | 0 | 201 | 0 | 0 | 12 |
| Short-term debt | 1.356 | 795 | 1.087 | 908 | 762 |
| Total debt | 1.356 | 997 | 1.087 | 908 | 775 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FW Management | Management | 2007 |
PN Management | Management | 2006 |
| Former (1) | ||
JF Management | Management | 2006 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2009 | |
| Company | 50–66.65% | 50–66.65% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Frandsen | Management | 0 companies |
| Finn West Møller | Management | 0 companies |
| Palle Nielsen | Management | 0 companies |