| Revenue | DKK 5,1M | -70% |
| EBITDA | DKK 65K | -82% |
| Net profit | DKK 62K | -27% |
| Total assets | DKK 6,3M | -20% |
| Equity | DKK 1,2M | -61% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.982 | 7.775 | 41.261 | 17.010 | 5.130 |
| Staff expenses | -12.165 | -8.507 | -17.376 | -4.329 | -0 |
| EBITDA | 5.817 | -3.154 | 12.386 | 358 | 65 |
| Depreciation & amort. | -350 | -341 | -426 | -0 | -0 |
| EBIT | 5.468 | -3.495 | 11.961 | 358 | 65 |
| Net financials | -117 | -100 | -49 | -248 | 16 |
| Profit before tax | 5.351 | -3.595 | 11.911 | 110 | 81 |
| Tax | 1.178 | -782 | 2.617 | 24 | 18 |
| Net profit | 4.173 | -2.813 | 9.294 | 86 | 62 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.759 | 17.661 | 29.613 | 7.818 | 6.278 |
| Equity | 6.841 | 4.028 | 13.322 | 3.024 | 1.186 |
| Long-term debt | 1.300 | 2.498 | 4.398 | 2.560 | 0 |
| Short-term debt | 3.391 | 11.136 | 11.585 | 2.234 | 5.092 |
| Total debt | 4.691 | 13.634 | 15.983 | 4.795 | 5.092 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SK Unofficial title | Unofficial title | 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2012 – 2017 | |
| Board of Directors | 2019 – 2026 | |
| Chairman | 2019 – 2019 | |
| Chairman | 2019 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kirkebæk Madsen | Unofficial title | 0 companies |
| Per Brinch Nissen | Board of Directors | 0 companies |
| Lars Buhl | Board of Directors | 0 companies |
| Peter Rindebæk Andersen | Board of Directors | 0 companies |
| Harri Grønkjær Pedersen | Board of Directors | 0 companies |
| Bjarne Poulsen | Chairman | 0 companies |
| Per Hauge | Chairman | 0 companies |