| Revenue | DKK 1M | -38% |
| EBITDA | DKK -1,3M | -83% |
| Net profit | DKK -1,2M | -76% |
| Total assets | DKK 3,5M | -7% |
| Equity | DKK 1M | -53% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.127 | 3.363 | 2.386 | 1.683 | 1.039 |
| Staff expenses | -1.944 | -2.318 | -2.660 | -2.411 | -2.372 |
| EBITDA | 2.184 | 1.045 | -274 | -728 | -1.334 |
| Depreciation & amort. | -81 | -89 | -96 | -96 | -85 |
| EBIT | 2.103 | 956 | -370 | -824 | -1.419 |
| Net financials | 26 | 44 | 31 | -26 | -78 |
| Profit before tax | 2.130 | 1.000 | -339 | -850 | -1.497 |
| Tax | 470 | 221 | -74 | -187 | -332 |
| Net profit | 1.659 | 779 | -265 | -663 | -1.165 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.288 | 5.834 | 4.659 | 3.780 | 3.513 |
| Equity | 5.140 | 3.919 | 2.855 | 2.192 | 1.027 |
| Long-term debt | 118 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.021 | 1.906 | 1.803 | 1.589 | 2.486 |
| Total debt | 4.140 | 1.906 | 1.803 | 1.589 | 2.486 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PT Management | Management | 2017 |
| Former (1) | ||
EA Management | Management | 2008 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Eik Alain René Poul Braun Ottosen | Management | 0 companies |
| Peter Tygesen | Management | 0 companies |
| Claus Tygesen | Chairman | 0 companies |
| Thomas Tygesen | Board of Directors | 0 companies |