| Revenue | DKK 791K | — |
| EBITDA | DKK 211K | — |
| Net profit | DKK 109K | — |
| Total assets | DKK 2M | -16% |
| Equity | DKK 259K | +73% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.643 | 1.663 | 973 | — | 791 |
| Staff expenses | -1.693 | -1.296 | -873 | -0 | -580 |
| EBITDA | -519 | 367 | 230 | 0 | 211 |
| Depreciation & amort. | -185 | -175 | 65 | -0 | -9 |
| EBIT | -704 | 193 | 165 | 0 | 202 |
| Net financials | -89 | -70 | -113 | 0 | -101 |
| Profit before tax | -794 | 123 | 52 | 0 | 101 |
| Tax | -0 | -0 | -0 | -0 | -8 |
| Net profit | -794 | 123 | 52 | 0 | 109 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.234 | 2.695 | 2.264 | 2.437 | 2.043 |
| Equity | -279 | 44 | 44 | 150 | 259 |
| Long-term debt | 1.421 | 655 | 573 | 339 | 0 |
| Short-term debt | 1.092 | 1.997 | 1.647 | 1.948 | 1.784 |
| Total debt | 2.514 | 2.652 | 2.220 | 2.287 | 1.784 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KA Management | Management | 2014 |
| Former (4) | ||
MP Management | Management | 1976 – 1991 |
EP Management | Management | 1976 – 2014 |
KH | Audit | 1976 – 1988 |
JP Management | Management | 1976 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Individual | 20–24.99% | 20–24.99% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Pedersen | Management | 0 companies |
| Kurt Amandus von Barner Altenburg | Management | 0 companies |
| Erik Pedersen | Management | 0 companies |
| Knud Henning Pedersen | Audit | 0 companies |
| John Pedersen | Management | 0 companies |
| Morten Bøgenskjold | Board of Directors | 0 companies |
| Hans Henrik Dyhl-Kristoffersen | Board of Directors | 0 companies |
| Kevin Chammika Elling Larsen | Board of Directors | 0 companies |