| Revenue | DKK -291K | -118% |
| EBITDA | DKK -854K | -189% |
| Net profit | DKK -949K | -235% |
| Total assets | DKK 857K | -53% |
| Equity | DKK -522K | -199% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 291 | 1.239 | -261 | 1.605 | -291 |
| Staff expenses | -706 | -804 | -542 | -638 | -564 |
| EBITDA | -415 | 435 | -803 | 957 | -854 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -415 | 435 | -803 | 957 | -854 |
| Net financials | 44 | -23 | -12 | -50 | -94 |
| Profit before tax | -371 | 412 | -815 | 907 | -948 |
| Tax | -81 | 94 | -178 | 203 | 1 |
| Net profit | -290 | 318 | -636 | 705 | -949 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 780 | 638 | 735 | 1.822 | 857 |
| Equity | 140 | 459 | -177 | 527 | -522 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 596 | 179 | 912 | 1.295 | 1.379 |
| Total debt | 640 | 179 | 912 | 1.295 | 1.379 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TB Management | Management | 2023 |
CE Management | Management | 1975 |
| Former (1) | ||
IC Management | Management | 1975 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1975 – 1993 | |
| Board of Directors | 1975 – 1993 | |
| Board of Directors | 1975 – 1989 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bo Henriques | Management | 0 companies |
| Carl Erik Henriques | Management | 0 companies |
| Ingvar Clausen | Management | 0 companies |
| Carsten Hauch | Board of Directors | 0 companies |
| Henning Ejvind Madsen | Board of Directors | 0 companies |
| Ingvar Clausen | Board of Directors | 0 companies |