| Revenue | DKK 5K | +13% |
| EBITDA | DKK 5K | +13% |
| Net profit | DKK -29K | -60% |
| Total assets | DKK 198K | -13% |
| Equity | DKK 175K | -14% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 10 | 27 | 25 | 23 | 30 | 17 | 17 | 4 | 5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 10 | 27 | 25 | 23 | 30 | 17 | 17 | 4 | 5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 10 | 27 | 25 | 23 | 30 | 17 | 17 | 4 | 5 |
| Net financials | 9 | 8 | -13 | 2 | 2 | 2 | -8 | -6 | -20 | -35 |
| Profit before tax | 19 | 18 | 14 | 27 | 25 | 32 | 9 | 11 | -16 | -30 |
| Tax | 2 | 2 | 6 | 6 | 5 | 7 | 4 | 3 | 1 | -2 |
| Net profit | 17 | 16 | 8 | 21 | 20 | 25 | 5 | 9 | -18 | -29 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 132 | 172 | 168 | 186 | 212 | 249 | 267 | 238 | 228 | 198 |
| Equity | 117 | 132 | 140 | 162 | 182 | 207 | 213 | 221 | 203 | 175 |
| Long-term debt | 0 | 0 | 17 | 0 | 20 | 20 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 40 | 10 | 24 | 10 | 21 | 55 | 17 | 25 | 23 |
| Total debt | 15 | 40 | 27 | 24 | 30 | 41 | 55 | 17 | 25 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2024 | — | — |
CS Management | Management | 2025 | — | — |
MØ Management | Management | 2022 | — | — |
JM Management | Management | 2017 | — | — |
MF Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P+, Pensionskassen for Akademikere | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Grusgaard | Management | 0 companies |
| Camilla Schelle Olkjær | Management | 0 companies |
| Morten Østrup Møller | Management | 0 companies |
| John Musaeus Hydeskov | Management | 0 companies |
| Michael Flycht | Management | 0 companies |