| Revenue | DKK 849K | -8% |
| EBITDA | DKK -263K | -286% |
| Net profit | DKK -188K | -260% |
| Total assets | DKK 1,4M | -2% |
| Equity | DKK 788K | -19% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 622 | 1.051 | 1.122 | 920 | 849 |
| Staff expenses | -557 | -978 | -973 | -779 | -1.111 |
| EBITDA | 65 | 73 | 149 | 141 | -263 |
| Depreciation & amort. | -23 | -0 | -0 | -0 | -0 |
| EBIT | 43 | 73 | 149 | 141 | -263 |
| Net financials | -16 | -16 | 5 | 10 | 23 |
| Profit before tax | 26 | 57 | 155 | 152 | -240 |
| Tax | 2 | 13 | 34 | 34 | -52 |
| Net profit | 25 | 44 | 120 | 118 | -188 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.294 | 1.217 | 1.276 | 1.450 | 1.420 |
| Equity | 694 | 738 | 858 | 976 | 788 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 600 | 479 | 418 | 474 | 633 |
| Total debt | 600 | 479 | 418 | 474 | 633 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KE Management | Management | 2015 |
| Former (1) | ||
SI Management | Management | 2009 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2009 | |
| Chairman | 2015 | |
| Former (7) | ||
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2009 – 2012 | |
| Chairman | 2009 – 2015 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2009 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Erland Andersen | Management | 0 companies |
| Susanne Ingrid Dahl | Management | 0 companies |
| Peter Werner Værnhøj | Board of Directors | 0 companies |
| Steen Liestmann | Board of Directors | 0 companies |
| Alex Green | Board of Directors | 0 companies |
| Lars Lindgren Christensen | Chairman | 0 companies |
| Malene Engsig Brodersen | Board of Directors | 0 companies |
| Johnny Bregendahl | Board of Directors | 0 companies |
| Frands Kristensen | Chairman | 0 companies |
| Ulla Loklindt Bolding | Board of Directors | 0 companies |
| Karin Glad Steinmeier | Board of Directors | 0 companies |