| Revenue | DKK 727K | +52% |
| EBITDA | DKK -265K | +48% |
| Net profit | DKK -210K | +50% |
| Total assets | DKK 2,9M | -6% |
| Equity | DKK 790K | -21% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.009 | 638 | 647 | 478 | 727 |
| Staff expenses | -958 | -948 | -981 | -992 | -992 |
| EBITDA | 51 | -310 | -334 | -514 | -265 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 |
| EBIT | 43 | -310 | -334 | -514 | -265 |
| Net financials | -12 | -16 | -17 | -21 | -4 |
| Profit before tax | 31 | -326 | -350 | -536 | -269 |
| Tax | 5 | -68 | -77 | -115 | -59 |
| Net profit | 26 | -258 | -273 | -420 | -210 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.057 | 3.382 | 3.714 | 3.108 | 2.932 |
| Equity | 1.006 | 748 | 1.000 | 1.000 | 790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.051 | 2.634 | 2.714 | 2.108 | 2.142 |
| Total debt | 2.051 | 2.634 | 2.714 | 2.108 | 2.142 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CF Management | Management | 2000 |
| Former (4) | ||
HP | Audit | 1995 – 2000 |
VF Management | Management | 1984 – 2004 |
CF Management | Management | 1984 – 1991 |
JB Audit | Audit | 1984 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2000 | |
| Board of Directors | 2013 | |
| Former (1) | ||
| Board of Directors | 1984 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| HH PENSIONS INVEST A/S | Audit | 0 companies |
| Vibeke Fode | Management | 0 companies |
| Christian Fode | Management | 0 companies |
| Christian Fode | Management | 0 companies |
| Jørgen Bruun Nielsen | Audit | 0 companies |
| Hanne Birgitte Mungsfeldt | Board of Directors | 0 companies |
| Per Børge Even Olsen | Board of Directors | 0 companies |
| Birgitte Thunbo Christensen | Board of Directors | 0 companies |
| Finn Thunbo Christensen | Board of Directors | 0 companies |