| Revenue | DKK -114K | -89% |
| EBITDA | DKK -261K | +79% |
| Net profit | DKK 646K | +151% |
| Total assets | DKK 5,5M | +12% |
| Equity | DKK 5,5M | +13% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -829 | -1.003 | -320 | -1.029 | -114 |
| Staff expenses | -218 | -216 | -213 | -217 | -147 |
| EBITDA | -1.047 | -1.219 | -533 | -1.247 | -261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.047 | -1.219 | -533 | -1.247 | -261 |
| Net financials | 6.110 | -1.055 | -1.371 | -13 | 908 |
| Profit before tax | 5.063 | -2.274 | -1.903 | -1.259 | 646 |
| Tax | 0 | -0 | 100 | -0 | -0 |
| Net profit | 5.063 | -2.274 | -2.003 | -1.259 | 646 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 66.200 | 58.130 | 27.765 | 4.902 | 5.504 |
| Equity | 22.225 | 19.951 | 17.948 | 4.837 | 5.483 |
| Long-term debt | 43.393 | 29.374 | 0 | 0 | 0 |
| Short-term debt | 581 | 8.805 | 9.817 | 65 | 21 |
| Total debt | 43.974 | 38.179 | 9.817 | 65 | 21 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
ST Unofficial title | Unofficial title | 2024 – 2026 |
PA Management | Management | 2007 – 2007 |
FC Chief Executive Officer | Chief Executive Officer | 2007 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Deputy Chairman | 2007 – 2015 | |
| Chairman | 2007 – 2007 | |
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2011 – 2024 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Theilgaard | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Flemming Christian Pedersen | Chief Executive Officer | 0 companies |
| Jesper Rasmussen | Deputy Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Jesper Møgelberg | Board of Directors | 0 companies |
| Anders Bo | Board of Directors | 0 companies |
| Jørgen Beuchert | Chairman | 0 companies |
| Jens Erik Jepsen Christensen | Chairman | 0 companies |