| Revenue | DKK 370K | +40% |
| EBITDA | DKK 11K | -41% |
| Net profit | DKK 9K | -33% |
| Total assets | DKK 83K | +93% |
| Equity | DKK -57K | +13% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 281 | 188 | 283 | 264 | 370 |
| Staff expenses | -266 | -151 | -314 | -245 | -359 |
| EBITDA | 15 | 37 | -31 | 19 | 11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 37 | -31 | 19 | 11 |
| Net financials | -1 | 2 | -16 | -7 | -3 |
| Profit before tax | 15 | 39 | -47 | 13 | 9 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 15 | 39 | -47 | 13 | 9 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 49 | 129 | 53 | 43 | 83 |
| Equity | -70 | -31 | -79 | -66 | -57 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 160 | 132 | 109 | 141 |
| Total debt | 119 | 160 | 132 | 109 | 141 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
KE Management | Management | 2013 – 2016 |
PA Management | Management | 2006 – 2007 |
MA Management | Management | 2007 – 2007 |
JH Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2007 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Eriksen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Appelgren | Management | 0 companies |
| Johnny Hjemsted Gadgaard | Management | 0 companies |
| Johnny Nielsen | Chairman | 0 companies |