| Revenue | DKK -756K | -121% |
| EBITDA | DKK -5,8M | -228% |
| Net profit | DKK -6M | -209% |
| Total assets | DKK 5,1M | -61% |
| Equity | DKK 617K | -91% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.635 | 4.989 | 3.887 | 3.558 | -756 |
| Staff expenses | -6.177 | -6.099 | -5.573 | -5.338 | -5.078 |
| EBITDA | 2.408 | -1.111 | -1.686 | -1.780 | -5.834 |
| Depreciation & amort. | -97 | -85 | -60 | -64 | -71 |
| EBIT | 2.310 | -1.195 | -1.746 | -1.844 | -5.905 |
| Net financials | -109 | -84 | -59 | -84 | -48 |
| Profit before tax | 2.201 | -1.279 | -1.805 | -1.928 | -5.953 |
| Tax | 58 | -0 | -0 | -0 | -0 |
| Net profit | 2.143 | -1.279 | -1.805 | -1.928 | -5.953 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.202 | 16.019 | 14.084 | 12.895 | 5.076 |
| Equity | 11.581 | 10.303 | 8.498 | 6.570 | 617 |
| Long-term debt | 2.886 | 1.946 | 2.483 | 3.506 | 1.775 |
| Short-term debt | 4.734 | 3.771 | 3.104 | 2.819 | 2.684 |
| Total debt | 7.620 | 5.717 | 5.586 | 6.325 | 4.459 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
BL Audit | Audit | 2003 – 2013 |
GS Chief Executive Officer | Chief Executive Officer | 2022 – 2026 |
CS Chief Executive Officer | Chief Executive Officer | 1976 – 2022 |
| Audit | 1976 – 1998 | |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 1976 – 1995 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2022 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Lind Kofoed | Audit | 0 companies |
| Grith Schæffer | Chief Executive Officer | 0 companies |
| Carsten Schæffer | Chief Executive Officer | 0 companies |
| Jørgen Preben Visbech Kristiansen | Audit | 0 companies |
| Stinus Schæffer | Board of Directors | 0 companies |
| Linn Dalen | Board of Directors | 0 companies |
| Inge Lis Nielsen | Board of Directors | 0 companies |
| Cecilie Milvang | Chairman | 0 companies |
| Magnus Schæffer | Board of Directors | 0 companies |