| Revenue | DKK 1,1M | -10% |
| EBITDA | DKK 95K | -49% |
| Net profit | DKK 69K | -50% |
| Total assets | DKK 536K | -12% |
| Equity | DKK 424K | -7% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -820 | -161 | -87 | 622 | 1.126 | 910 | 1.046 | 1.220 | 1.095 |
| Staff expenses | -149 | -515 | -0 | -596 | -778 | -785 | -952 | -1.034 | -1.000 |
| EBITDA | -969 | -677 | -87 | 26 | 348 | 125 | 95 | 186 | 95 |
| Depreciation & amort. | 31 | -281 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.000 | -958 | -87 | 26 | 348 | 125 | 95 | 186 | 95 |
| Net financials | -4 | -20 | -1 | -3 | -10 | -14 | -7 | -7 | -9 |
| Profit before tax | -1.005 | -978 | -88 | 23 | 339 | 111 | 88 | 179 | 89 |
| Tax | -69 | -104 | -0 | -20 | -102 | 27 | 20 | 42 | 20 |
| Net profit | -936 | -874 | -88 | 43 | 441 | 84 | 67 | 137 | 69 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 498 | 17 | 194 | 258 | 645 | 557 | 639 | 608 | 536 |
| Equity | 120 | 0 | 82 | 125 | 566 | 450 | 417 | 455 | 424 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 377 | 17 | 112 | 132 | 79 | 107 | 222 | 153 | 112 |
| Total debt | 377 | 17 | 112 | 132 | 79 | 107 | 222 | 153 | 112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PACT HOLDING HØRSHOLM ApS | Company | 100.0% | 100.0% | 2019 |
ALSEG HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kielgast | Chief Executive Officer | 0 companies |
| Jesper Favre-Bulle Malling Petersen | Board of Directors | 0 companies |
| Tomas Vedsmand | Board of Directors | 0 companies |