| Revenue | DKK 3,7M | -18% |
| EBITDA | DKK 188K | -96% |
| Net profit | DKK -2,1M | -358% |
| Total assets | DKK 58M | -4% |
| Equity | DKK 14,5M | -13% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.182 | 4.291 | 4.048 | 4.518 | 3.716 |
| Staff expenses | -0 | -183 | -104 | -0 | -0 |
| EBITDA | 4.182 | 4.108 | 11.559 | 4.433 | 188 |
| Depreciation & amort. | -1.071 | -1.091 | -0 | -0 | -0 |
| EBIT | 3.111 | 3.017 | 11.559 | 4.433 | 188 |
| Net financials | -1.022 | -980 | -194 | -2.907 | -2.801 |
| Profit before tax | 2.089 | 2.036 | 11.364 | 1.526 | -2.613 |
| Tax | 460 | 450 | 2.500 | 704 | -490 |
| Net profit | 1.629 | 1.586 | 8.864 | 823 | -2.123 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 46.129 | 45.267 | 60.439 | 60.222 | 58.028 |
| Equity | 11.111 | 13.387 | 16.576 | 16.627 | 14.505 |
| Long-term debt | 23.840 | 20.228 | 34.736 | 35.425 | 35.959 |
| Short-term debt | 7.885 | 8.162 | 2.238 | 998 | 602 |
| Total debt | 31.726 | 28.390 | 36.974 | 36.423 | 36.561 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PA Management | Management | 2026 |
KF Management | Management | 2022 |
HB Management | Management | 2022 |
| Former (3) | ||
ZY Management | Management | 2022 – 2026 |
BJ Audit | Audit | 2016 – 2018 |
LL Management | Management | 2007 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2008 – 2022 | |
| Board of Directors | 2008 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Alexander Frank | Management | 0 companies |
| Kristian Foss | Management | 0 companies |
| Zheng Yao | Management | 0 companies |
| Bent Jørgen Thomsen | Audit | 0 companies |
| Lars Lauridsen | Management | 0 companies |
| Hannibal Busack Søberg | Management | 0 companies |
| Jette Vittrup Lauridsen | Board of Directors | 0 companies |
| Knud Lykkegaard | Board of Directors | 0 companies |